| (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 | 17.1 | 10.1 | 3.6 | 3.9 | 3.7 | 4.3 | 5.1 | 1.6 | 0.1 | 5.1 | 1.9 | 43.2 | 201.0 | 166.7 | 313.1 | 217.3 | 67.9 |
| Cost of Revenue | 15.5 | 8.1 | 2.8 | 3.1 | 3.3 | 5.4 | 2.4 | 1.3 | 1.3 | 4.9 | 1.8 | 41.2 | 185.0 | 154.2 | 279.4 | 184.6 | 57.8 |
| Gross Profit | 1.6 | 1.9 | 0.8 | 0.8 | 0.4 | (1.1) | 2.7 | 0.3 | (1.3) | 0.2 | 0.1 | 2.0 | 15.9 | 12.5 | 33.7 | 32.7 | 10.1 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (29.5) | (5.7) | (1.8) | (0.5) | (8.8) | (67.3) | (0.7) | (2.5) | (9.1) | (4.0) | (1.5) | (1.3) | 11.1 | 6.5 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.0 | 0.0 | 0.3 | 0.1 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (1.5) | 0.0 | (0.1) | (0.1) | (0.1) | (0.3) | 0.4 | 0.0 | (0.4) | (0.3) | - | 1.3 | 2.6 | 2.2 | 8.7 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.23) | (0.13) | (0.02) | (0.01) | (0.08) | (0.69) | (0.24) | (0.35) | (0.99) | (0.68) | (0.55) | (0.53) | 1.96 | 0.25 | 1.03 | 2.13 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (27.2) | (3.5) | 0.3 | 1.4 | (6.7) | (62.5) | 1.4 | (1.4) | (7.7) | (2.7) | (1.5) | (1.3) | 11.1 | 6.6 | 27.7 | 27.2 | |
| 0.1 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 17.9 | 4.0 | 2.8 | 2.2 | 2.7 | 2.6 | 4.2 | 2.2 | 2.0 | 4.1 | 1.5 | 3.1 | 3.8 | 5.3 | 5.8 | 6.4 | 0.9 |
| Depreciation & Amortization | 2.3 | 2.2 | 2.1 | 2.0 | 2.1 | 4.8 | 2.1 | 1.1 | 1.4 | 1.3 | 0.0 | 0.0 | 0.1 | 0.1 | 1.5 | 1.6 | 0.6 |
| Amortization of Intangibles | 0.2 | 0.1 | 0.0 | 0.0 | 0.2 | - | - | 2.0 | 1.3 | 0.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 31.1 | 7.7 | 2.6 | 1.4 | 9.2 | 66.3 | 3.5 | 2.8 | 7.8 | 4.2 | 1.6 | 3.4 | 4.9 | 6.0 | 7.5 | 7.1 | 1.0 |
| 26.3 |
| 25.6 |
| 9.1 |
| 0.0 |
| Interest Expense | - | - | 0.1 | 0.1 | 0.1 | 1.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.1 | 2.1 | 1.3 | 0.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | (7.7) | (0.1) | 0.1 | 0.3 | (0.9) | 0.2 | 0.6 | (0.0) | (1.4) | (0.9) | 0.4 | (0.1) | (0.1) | (1.0) | (2.1) | (0.9) |
| Pre-Tax Income | (29.4) | (13.4) | (1.9) | (0.4) | (8.5) | (68.2) | (0.5) | (1.9) | (9.2) | (5.4) | (2.4) | (1.0) | 11.0 | 6.4 | 25.3 | 23.4 | 8.2 |
| 3.5 |
| 1.0 |
| Net Income From Continuing Ops | (27.9) | (13.4) | (1.7) | (0.3) | (8.4) | (67.9) | (0.9) | (1.9) | (8.8) | (5.0) | (2.4) | (2.3) | 8.4 | 4.2 | 16.6 | 19.9 | 7.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | (36.1) | (19.2) | (2.4) | 0.0 | - | - | - | - | - | - | - |
| Net Income | (27.9) | (13.4) | (1.7) | (0.3) | (8.4) | (67.9) | (37.1) | (21.1) | (11.2) | (5.0) | (2.4) | (2.3) | 8.4 | 4.2 | 16.6 | 19.9 | 7.2 |
| Net Income Attributable To Parent | (27.9) | (13.4) | (1.7) | (0.3) | (8.4) | (67.9) | (19.4) | (12.4) | (11.2) | (5.0) | (2.4) | (2.3) | 8.4 | 4.2 | 16.6 | 19.9 | 7.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.9) | (13.4) | (1.7) | (0.3) | (8.4) | (67.9) | (19.4) | (12.4) | (11.2) | (5.0) | (2.4) | (2.3) | 8.4 | 4.2 | 16.6 | 19.9 | 7.2 |
| 0.84 |
| EPS Diluted | (0.23) | (0.13) | (0.02) | (0.01) | (0.08) | (0.69) | (0.24) | (0.35) | (0.99) | (0.68) | (0.55) | (0.53) | 1.96 | 0.25 | 1.02 | 1.86 | 0.84 |
| Shares Basic | 120.7 | 102.2 | 101.6 | 101.6 | 101.6 | 98.1 | 79.2 | 35.1 | 11.3 | 7.4 | 4.4 | 4.4 | 4.3 | 17.1 | 16.1 | 9.4 | 8.5 |
| Shares Diluted | 120.7 | 102.2 | 101.6 | 101.6 | 101.6 | 98.1 | 79.2 | 35.1 | 11.3 | 7.4 | 4.4 | 4.4 | 4.3 | 17.1 | 16.3 | 10.7 | 8.5 |
| 9.7 |
| EBIT | (29.5) | (5.7) | (1.8) | (0.5) | (8.8) | (67.3) | (0.7) | (2.5) | (9.1) | (4.0) | (1.5) | (1.3) | 11.1 | 6.5 | 26.3 | 25.6 | 9.1 |