| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 227.8 | 271.4 | 279.5 | 217.3 | 170.9 | 141.8 | 174.5 | 179.2 | 173.8 | 215.6 | 368.9 |
| Cost of Revenue | - | - | - | - | - | - | - | 175.1 | 146.7 | 149.3 | - |
| Gross Profit | - | - | - | - | - | - | - | 4.1 | 27.1 | 66.3 | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | 13.7 | (10.4) | 35.5 | (54.0) | (37.1) | (71.6) | (54.3) | (68.4) | (129.6) | (174.9) | (38.9) |
| Non-Operating | |||||||||||
| Interest Income | 1.9 | 1.8 | 1.4 | 0.8 | 1.3 | 1.3 | 1.4 | 1.2 | 1.8 | 4.5 | 0.8 |
| Interest Expense | 36.1 | 40.6 | 37.5 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 10.5 | (2.6) | 8.8 | 8.6 | 11.5 | (22.9) | (8.0) | (13.5) | (74.4) | (63.5) | (17.0) |
| Net Income From Continuing Ops | (27.8) | (78.1) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (1.06) | (2.82) | (0.34) | (2.69) | 1.30 | (3.18) | (3.95) | - | (1.87) | (7.47) | (1.54) |
| EPS Diluted | (1.06) | (2.82) | (0.34) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 60.8 | 41.2 | 89.3 | 2.0 | 20.2 | (14.5) | 2.8 | (7.0) | (69.3) | (116.8) | 22.8 |
| EBIT | 13.7 | (10.4) | 35.5 | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 47.5 | 44.7 | 49.2 | 40.9 | 37.6 | 40.1 | 39.8 | 41.6 | 49.9 | 49.3 | 53.1 |
| Depreciation & Amortization | 47.1 | 51.6 | 53.8 | 56.0 | 57.4 | 57.2 | 57.2 | 61.4 | 60.3 | 58.1 | 61.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 0.1 | 0.9 |
| Other Operating Expenses | 95.8 | 98.0 | 105.8 | 100.7 | 101.1 | 104.7 | 112.8 | 116.0 | 124.6 | 125.0 | 137.3 |
| Total Operating Expenses | 277.5 | 295.3 | 265.4 | 272.7 | 228.5 | 195.9 | 222.3 | 235.6 | 146.7 | 149.3 | 253.5 |
| 29.7 |
| 28.1 |
| 30.7 |
| 29.0 |
| 26.7 |
| 16.0 |
| 10.0 |
| 4.1 |
| Income From Equity Investments | 1.7 | 2.3 | 3.6 | 7.0 | 15.1 | (8.2) | (14.5) | (4.0) | 3.9 | (6.3) | 8.8 |
| Other Non-Operating Income | (32.8) | (72.6) | (39.6) | (16.1) | 43.8 | (26.5) | (30.1) | (24.0) | 11.9 | (15.4) | (13.6) |
| Pre-Tax Income | (19.1) | (83.0) | (4.1) | (70.1) | 6.6 | (98.1) | (84.5) | (92.4) | (117.8) | (190.3) | (52.6) |
| (9.3) |
| (71.6) |
| 33.1 |
| (83.3) |
| (100.1) |
| 83.0 |
| 39.5 |
| (133.2) |
| (26.8) |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | 22.9 | 0.4 | (7.7) | 0.9 | 1.0 | - | - |
| Net Income | (27.8) | (78.1) | (9.3) | (71.6) | 33.1 | (83.0) | (98.7) | (82.1) | (38.5) | (133.2) | (26.8) |
| Net Income Attributable To Parent | (27.8) | (78.1) | (9.3) | (71.7) | 33.1 | (78.9) | (92.8) | (77.6) | (32.9) | (132.0) | (27.2) |
| Less: Minority Interest | - | 0.0 | 0.0 | 0.0 | 0.0 | (4.1) | (5.9) | (4.4) | (5.6) | (1.1) | 0.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.8) | (78.1) | (9.3) | (71.7) | 33.1 | (78.9) | (92.8) | (77.6) | (32.9) | (132.0) | (27.2) |
| (2.69) |
| 1.30 |
| (3.18) |
| (3.95) |
| - |
| - |
| - |
| - |
| Shares Basic | 26.2 | 27.7 | 27.1 | 26.6 | 25.4 | 24.8 | 23.5 | - | 17.6 | 17.7 | 17.7 |
| Shares Diluted | 26.2 | 27.7 | 27.1 | 26.6 | 25.5 | 24.8 | 23.5 | - | - | - | - |
| (54.0) |
| (37.1) |
| (71.6) |
| (54.3) |
| (68.4) |
| (129.6) |
| (174.9) |
| (38.9) |