| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 158.1 | 167.5 | 110.2 | 125.0 | 153.1 | 63.3 | 86.5 | 91.5 | 74.8 | 36.0 | 11.7 | 2.1 | 23.8 | 49.0 | 71.6 | 54.8 | 6.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 43.3 | 62.6 | 21.3 | 29.7 | 65.9 | (0.3) | 12.0 | 4.3 | 2.8 | (14.7) | (7.1) | 81.8 | 19.3 | (181.1) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.4 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | 1.02 | 2.12 | 0.12 | 0.97 | 2.70 | (5.49) | (12.21) | (134.39) | (1.35) | (17.97) | (0.83) | 30.06 | 4.56 | (16.74) | (27.04) | 0.02 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | 46.0 | 53.1 | 83.1 | 12.5 | 23.1 | 15.2 | 13.3 | (6.2) | (5.2) | 81.8 | 20.3 | (165.5) | (154.8) | 47.8 | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 20.5 | 24.0 | 22.1 | 17.4 | 13.7 | 6.6 | 6.0 | 6.5 | 5.1 | 4.1 | 2.8 | 3.0 | 4.0 | 6.3 | - | - | - |
| Depreciation & Amortization | - | - | 24.7 | 23.4 | 17.2 | 12.7 | 11.0 | 10.9 | 10.5 | 8.5 | 1.9 | 0.0 | 1.0 | 15.6 | 28.9 | 29.3 | 26.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (183.6) |
| 18.4 |
| 40.4 |
| 0.4 |
| Interest Expense | 21.7 | 20.6 | 20.7 | 15.3 | 17.8 | 12.3 | 15.2 | 16.4 | 12.3 | 7.2 | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (22.1) | (19.1) | (19.1) | (12.5) | (24.6) | (18.1) | (23.7) | (25.3) | (6.0) | (9.9) | (1.9) | (1.5) | (8.4) | (12.7) | (14.1) | (16.7) | (8.8) |
| Pre-Tax Income | - | 43.5 | 2.3 | 17.2 | 41.3 | (18.4) | (11.6) | (21.0) | (3.2) | (24.6) | (9.0) | 80.3 | 10.9 | (193.8) | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 21.2 | 43.5 | 2.3 | 17.2 | 41.3 | (18.4) | (11.7) | (21.1) | (3.2) | (24.6) | (9.0) | 80.3 | 10.9 | (193.8) | (197.8) | 1.6 | 31.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 21.2 | 43.5 | 2.3 | 17.2 | 41.3 | (18.4) | (11.7) | (21.1) | (3.2) | (24.6) | (9.0) | 80.3 | 10.9 | (193.8) | (197.8) | 1.6 | 31.6 |
| Net Income Attributable To Parent | 21.2 | 43.5 | 2.3 | 17.2 | 41.3 | (18.4) | (11.7) | (21.1) | (3.2) | (24.6) | (9.0) | 80.3 | 10.9 | (193.8) | (197.8) | 0.1 | 30.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 20.8 | 41.9 | 2.2 | 16.9 | 41.3 | (18.4) | (11.7) | (21.1) | (3.2) | (24.6) | (9.0) | 80.3 | 10.9 | (193.8) | (197.8) | 0.1 | 30.1 |
| 17.42 |
| EPS Diluted | 1.01 | 2.11 | 0.12 | 0.96 | 2.50 | (5.49) | (12.21) | (134.39) | - | (1.20) | (0.83) | 30.06 | 4.56 | (16.74) | (27.04) | 0.02 | 14.77 |
| Shares Basic | 20.5 | 19.7 | 18.4 | 17.4 | 15.3 | 3.3 | 1.0 | 0.2 | 2.4 | 1.4 | 10.8 | 2.7 | 2.4 | 11.6 | 7.3 | 5.9 | 1.7 |
| Shares Diluted | 20.5 | 19.9 | 18.4 | 17.7 | 19.1 | 3.3 | 1.0 | 0.2 | - | 20.6 | 10.8 | 2.7 | 2.4 | 11.6 | 7.3 | 5.9 | 2.0 |
| 67.2 |
| EBIT | 43.3 | 62.6 | 21.3 | 29.7 | 65.9 | (0.3) | 12.0 | 4.3 | 2.8 | (14.7) | (7.1) | 81.8 | 19.3 | (181.1) | (183.6) | 18.4 | 40.4 |