| (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 | 245.6 | 242.2 | 244.4 | 275.1 | 248.9 | 220.8 | 200.3 | 176.2 | 156.7 | 145.6 | 139.8 | 151.6 | 137.2 | 127.5 | 155.8 | 150.0 | 125.9 |
| Cost of Revenue | 86.0 | 84.0 | 86.0 | 96.3 | 78.0 | 71.0 | 105.3 | 65.6 | 58.9 | 57.2 | 57.0 | 62.6 | 58.6 | 54.3 | 64.1 | 66.1 | 56.2 |
| Gross Profit | 159.6 | 158.2 | 158.3 | 178.8 | 170.9 | 149.8 | 95.0 | 110.6 | 97.8 | 88.3 | 82.8 | 89.0 | 78.7 | 73.2 | 91.7 | 83.9 | 69.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 52.6 | 52.1 | 57.2 | 59.8 | 53.4 | 46.1 | 41.2 | 34.7 | 30.3 | 29.1 | 28.0 | 32.3 | 28.2 | 28.7 | 32.2 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 14.0 | 17.2 | 14.4 | 31.3 | 39.5 | 38.4 | (9.6) | 16.4 | 9.7 | 7.8 | 2.7 | 3.5 | 2.7 | (3.7) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 2.8 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 4.6 | (0.2) | 5.6 | 5.7 | 5.9 | 9.4 | (15.3) | 3.1 | 5.6 | (8.6) | 2.8 | 3.4 | (1.4) | 0.5 | 0.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.31 | 0.51 | 0.28 | 0.89 | 1.03 | 0.87 | 0.14 | 0.47 | 0.13 | 0.46 | 0.01 | 0.00 | 0.11 | (0.11) | 0.17 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 17.8 | 20.5 | 16.5 | 33.5 | 41.6 | 40.3 | (7.9) | 17.9 | 11.3 | 9.5 | 4.5 | 5.4 | 4.8 | (2.0) | 9.2 | 13.3 | |
| 30.2 |
| 30.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 77.2 | 71.2 | 70.2 | 70.1 | 62.1 | 51.2 | 51.5 | 49.3 | 49.0 | 45.1 | 43.4 | 45.5 | 39.3 | 40.0 | 43.2 | 35.0 | 32.1 |
| General & Administrative | 15.8 | 17.7 | 16.5 | 17.5 | 15.9 | 14.2 | 11.8 | 10.3 | 8.9 | 6.4 | 8.7 | 7.7 | 8.5 | 8.2 | 9.0 | 8.3 | - |
| Depreciation & Amortization | 3.8 | 3.4 | 2.1 | 2.2 | 2.1 | 1.9 | 1.7 | 1.6 | 1.6 | 1.7 | 1.8 | 1.9 | 2.0 | 1.8 | 1.9 | 2.8 | - |
| Amortization of Intangibles | 0.5 | 0.5 | 0.5 | 0.8 | 0.4 | 0.3 | 0.4 | 0.7 | 0.8 | 1.2 | 1.2 | 1.4 | 1.2 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 145.6 | 141.0 | 143.9 | 147.5 | 131.4 | 111.5 | 104.5 | 94.2 | 88.2 | 80.6 | 80.1 | 85.5 | 75.9 | 76.9 | 84.4 | 73.5 | 69.9 |
| 7.3 |
| 10.4 |
| (0.2) |
| - |
| Interest Expense | - | - | 1.6 | 0.3 | 0.6 | 0.7 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.9 | 0.3 | 0.3 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (0.4) | - | - | - |
| Other Non-Operating Income | - | - | - | 2.9 | 0.1 | (1.7) | (1.8) | 0.2 | (0.0) | (0.2) | 0.4 | (0.2) | 0.1 | 0.5 | 0.4 | (0.1) | (2.7) |
| Pre-Tax Income | 13.6 | 15.1 | 14.4 | 34.2 | 39.6 | 36.6 | (11.3) | 16.6 | 9.6 | 7.6 | 3.1 | 3.3 | 2.8 | (3.3) | 7.7 | 10.3 | (2.9) |
| (1.9) |
| 0.3 |
| Net Income From Continuing Ops | 9.0 | 15.3 | 8.8 | 28.5 | 33.8 | 27.2 | 4.0 | 13.5 | 4.0 | 16.2 | 0.4 | (0.1) | 4.2 | (4.2) | 7.2 | 12.0 | (3.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 9.0 | 15.3 | 8.8 | 28.5 | 33.8 | 27.2 | 4.0 | 13.5 | 4.0 | 16.2 | 0.4 | (0.1) | 4.2 | (4.2) | 7.2 | 12.0 | (3.3) |
| Net Income Attributable To Parent | 9.0 | 15.3 | 8.8 | 28.5 | 33.8 | 27.2 | 4.0 | 13.5 | 4.0 | 16.2 | 0.4 | (0.1) | 4.2 | (4.2) | 7.2 | 12.1 | (2.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | 0.5 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 9.0 | 15.3 | 8.8 | 28.5 | 33.8 | 27.2 | 4.0 | 13.5 | 4.0 | 16.2 | 0.4 | (0.1) | 4.2 | (4.2) | 7.2 | 12.1 | (2.8) |
| - |
| EPS Diluted | 0.31 | 0.50 | 0.28 | 0.88 | 1.00 | 0.83 | 0.13 | 0.45 | 0.13 | 0.45 | 0.01 | 0.00 | 0.11 | (0.11) | 0.17 | - | - |
| Shares Basic | 28.5 | 30.2 | 31.4 | 31.8 | 32.7 | 31.4 | 29.3 | 28.9 | 31.1 | 35.2 | 40.2 | 42.3 | 38.2 | 39.1 | 41.4 | 40.6 | - |
| Shares Diluted | 29.0 | 30.6 | 31.6 | 32.5 | 33.8 | 32.9 | 30.8 | 30.2 | 32.2 | 35.8 | 40.6 | 42.3 | 39.1 | 39.1 | 41.9 | 41.0 | - |
| - |
| EBIT | 14.0 | 17.2 | 14.4 | 31.3 | 39.5 | 38.4 | (9.6) | 16.4 | 9.7 | 7.8 | 2.7 | 3.5 | 2.7 | (3.7) | 7.3 | 10.4 | (0.2) |