| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 4,339.7 | 3,675.9 | 3,173.0 | 3,175.1 | 3,041.7 | 1,838.9 | 973.6 | 600.5 | - | - |
| Cost of Revenue | 2,750.4 | 2,473.9 | 2,406.5 | 2,617.0 | 2,407.3 | 1,403.6 | 802.6 | 476.1 | - | - |
| Gross Profit | 1,589.3 | 1,202.0 | 766.5 | 558.1 | 634.5 | 435.3 | 171.0 | 124.4 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | 505.3 | 504.9 | 629.2 | 690.9 | 445.6 | 231.9 | 128.5 | 78.2 | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 160.8 | (184.1) | (713.3) | (1,211.8) | (1,008.9) | (481.4) | (214.8) | (106.0) | - | - |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 21.5 | 12.2 | 23.2 | 36.4 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 2.5 | (5.0) | 11.1 | 15.1 | 15.0 | 8.2 | 5.2 | 3.8 | - | - |
| Net Income From Continuing Ops | 170.3 | (186.8) | (677.7) | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.41 | (0.44) | (1.64) | (2.75) | (2.80) | (1.33) | (0.57) | (0.38) | - | - |
| EPS Diluted | 0.39 | (0.44) | (1.64) | (2.75) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 229.6 | (108.2) | (610.9) | (1,102.3) | (924.3) | (431.3) | (187.2) | (91.5) | - | - |
| EBIT | 160.8 | (184.1) | (713.3) | (1,211.8) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 628.3 | 603.0 | 551.6 | 713.4 | 909.3 | 535.2 | 172.2 | 85.2 | - | - |
| General & Administrative | 294.9 | 278.3 | 298.9 | 365.5 | 288.3 | 149.6 | 85.1 | 67.1 | - | - |
| Depreciation & Amortization | 68.8 | 75.9 | 102.4 | 109.5 | 84.5 | 50.0 | 27.5 | 14.5 | - | - |
| Amortization of Intangibles | 221.0 | 242.8 | 282.1 | 374.3 | 298.7 | 213.8 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,428.5 | 1,386.2 | 1,479.7 | 1,769.9 | 1,643.3 | 916.7 | 385.7 | 230.4 | - | - |
| 24.4 |
| 16.6 |
| 6.7 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 12.0 | (7.7) | 46.6 | 138.4 | (44.6) | 21.5 | 3.8 | 3.8 | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | (78.4) | - | - |
| (1,088.5) |
| (1,068.4) |
| (468.0) |
| (187.2) |
| (82.2) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 170.3 | (186.8) | (677.7) | (1,088.5) | (1,068.4) | (468.0) | (187.2) | (82.2) | - | - |
| Net Income Attributable To Parent | 170.7 | (184.5) | (679.2) | (1,087.0) | (1,065.4) | (460.9) | (185.1) | (80.2) | - | - |
| Less: Minority Interest | (0.4) | (2.3) | 1.5 | (1.5) | (3.1) | (7.1) | (2.1) | (1.9) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 170.7 | (184.5) | (679.2) | (1,087.0) | (1,065.4) | (461.6) | (185.1) | (89.6) | - | - |
| (2.80) |
| (1.33) |
| (0.57) |
| (0.38) |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | 323.2 | 233.0 | 69.9 | 58.0 |
| Shares Diluted | - | - | - | - | - | - | 323.2 | 233.0 | 69.9 | 58.0 |
| (1,008.9) |
| (481.4) |
| (214.8) |
| (106.0) |
| - |
| - |