| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 79.6 | 247.8 | 450.5 | 403.3 | 513.3 | 500.9 | 532.3 | - | 628.4 | 677.0 | 436.6 | 346.5 | 290.2 | 254.6 | 241.0 | 225.0 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | 332.0 | 260.3 | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | 104.6 | 86.2 | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (5.6) | (59.7) | 27.6 | 24.5 | 47.4 | 46.3 | 67.4 | - | 42.0 | 2.0 | 12.1 | 5.0 | 3.0 | 10.6 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 0.7 | - | - | - | - | - | 0.4 | - | 4.0 | 1.0 | 8.8 | 13.3 | 13.9 | 14.5 | - | 4.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.6 | 13.5 | 8.4 | 5.9 | 14.2 | 12.8 | 20.7 | - | 25.8 | 4.1 | 4.0 | 3.9 | 4.5 | 8.1 | 13.4 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | - | 0.06 | 0.04 | 0.01 | 0.04 | 0.04 | 0.02 | - | 0.06 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | (0.05) | 0.07 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (4.8) | (46.4) | 29.9 | 27.3 | 50.3 | 49.0 | 69.8 | - | 44.1 | 4.0 | 15.0 | 9.5 | 8.1 | - | - | - | ||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 8.7 | 28.6 | 35.2 | 39.5 | 48.1 | 44.2 | (39.9) | - | 34.1 | (84.8) | 22.1 | 17.3 | 15.9 | 12.6 | 12.4 | - | - | - |
| General & Administrative | 36.1 | 71.1 | 85.5 | 79.0 | 85.9 | 71.1 | (68.2) | - | 82.1 | (70.2) | 70.4 | 63.9 | 57.7 | 57.1 | 53.0 | 41.1 | - | - |
| Depreciation & Amortization | 0.8 | 13.3 | 2.3 | 2.8 | 2.9 | 2.7 | 2.3 | - | 2.2 | 1.9 | 2.8 | 4.6 | 5.2 | - | - | - | - | - |
| Amortization of Intangibles | - | 2.3 | 2.5 | - | 0.0 | 0.0 | 0.1 | - | 5.1 | 2.9 | 1.8 | 2.7 | 2.3 | 2.5 | 4.2 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 40.4 | 152.5 | - | - | - | - | (356.7) | - | 586.4 | (520.0) | 424.5 | 341.5 | 287.3 | 244.0 | 359.9 | 159.6 | - | - |
| (119.0) |
| 65.4 |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Income From Equity Investments | - | (0.7) | (0.2) | (10.1) | (3.2) | (0.4) | (32.3) | - | 16.7 | 7.0 | 4.2 | 4.9 | 3.4 | 2.4 | 2.3 | 2.0 | - | - |
| Other Non-Operating Income | 1.7 | (3.3) | (0.5) | (0.6) | 5.2 | 1.8 | 1.4 | - | 2.2 | 1.6 | 2.0 | 0.4 | (0.8) | 1.1 | 3.6 | 0.1 | - | - |
| Pre-Tax Income | (325.1) | 56.6 | 49.3 | 28.5 | 58.2 | 55.5 | 80.6 | - | 77.6 | 21.3 | 33.1 | 25.7 | 17.6 | 25.8 | (107.1) | 75.8 | - | - |
| 14.7 |
| - |
| - |
| Net Income From Continuing Ops | (325.6) | 42.4 | 40.7 | 12.4 | 40.8 | 42.3 | 27.7 | - | 68.6 | 24.1 | 33.3 | 26.8 | 16.5 | 20.0 | (118.2) | 63.1 | - | - |
| Net Income From Discontinued Ops | 0.5 | - | - | - | - | - | - | - | 0.8 | - | - | - | - | - | 20.3 | - | - | - |
| Net Income | (325.2) | 42.4 | 40.7 | 12.4 | 40.8 | 42.3 | 27.7 | - | 69.4 | 24.1 | 33.3 | 26.8 | 16.5 | 20.0 | (98.0) | 63.1 | - | - |
| Net Income Attributable To Parent | (325.4) | 62.3 | 39.5 | 14.5 | 40.8 | 42.3 | 27.7 | - | 69.0 | 24.1 | 32.4 | 26.1 | 15.8 | 20.9 | (47.6) | 64.0 | - | - |
| Less: Minority Interest | 0.2 | (19.9) | 1.2 | (2.1) | 1.4 | 1.2 | (0.5) | - | 0.4 | 1.5 | 0.8 | 0.7 | 0.7 | (0.9) | (50.4) | (0.9) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (325.4) | 62.3 | 39.5 | 14.5 | 39.4 | 41.1 | 27.1 | - | 69.0 | 22.6 | 32.4 | 26.1 | 15.8 | 20.9 | (47.6) | 64.0 | - | - |
| - |
| - |
| EPS Diluted | - | 0.06 | 0.04 | 0.01 | 0.04 | 0.04 | 0.02 | - | 0.06 | 0.02 | 0.54 | 0.03 | 0.02 | 0.02 | (0.05) | 0.06 | - | - |
| Shares Basic | 10.1 | 2.7 | 2.7 | 1,074.2 | 1,073.9 | 1,073.9 | 1,092.6 | 1,239.3 | 1,231.7 | 1,160.6 | 1,151.7 | 1,005.8 | 998.9 | 1,002.3 | 1,002.8 | 958.0 | 912.5 | 912.5 |
| Shares Diluted | 10.1 | 2.7 | 2.7 | 1,074.5 | 1,074.3 | 1,074.3 | 1,093.2 | 1,240.9 | 1,261.2 | 1,208.8 | 1,203.3 | 1,012.6 | 1,000.6 | 1,005.3 | 1,002.8 | 990.3 | 928.3 | 917.3 |
| - |
| - |
| EBIT | (5.6) | (59.7) | 27.6 | 24.5 | 47.4 | 46.3 | 67.4 | - | 42.0 | 2.0 | 12.1 | 5.0 | 3.0 | 10.6 | (119.0) | 65.4 | - | - |