| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 427.4 | 177.0 | 62.4 |
| Cost of Revenue | 331.0 | 155.1 | 45.7 |
| Gross Profit | 96.3 | 21.9 | 16.6 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 5.9 | 1.6 | 0.0 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 59.0 | 8.9 | 12.0 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 3.3 | 3.3 | 3.3 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 15.4 | 0.8 | - |
| Net Income From Continuing Ops | 37.2 | 40.5 | 9.9 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 1.14 | 1.09 | 0.24 |
| EPS Diluted | 1.13 | 1.09 | 0.24 |
| Shares Basic | 30.1 | 30.8 | 41.0 |
| Shares Diluted | 30.3 | ||
| Supplementary Data | |||
| EBITDA | 95.6 | 32.1 | 14.6 |
| EBIT | 59.0 | 8.9 | 12.0 |
| 31.4 |
| 11.4 |
| 4.6 |
| Depreciation & Amortization | 36.6 | 23.2 | 2.6 |
| Amortization of Intangibles | - | 0.3 | 0.1 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 37.3 | 13.0 | 4.6 |
| (6.5) |
| 32.4 |
| (2.1) |
| Pre-Tax Income | 52.5 | 41.3 | 9.9 |
| 37.2 |
| 40.5 |
| 9.9 |
| Net Income Attributable To Parent | 39.7 | 40.6 | 9.9 |
| Less: Minority Interest | (2.5) | (0.1) | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 34.2 | 33.5 | 9.9 |
| 30.8 |
| 41.0 |