| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 475.7 | 401.2 | 325.1 | 270.7 | 246.2 | 194.9 | 171.9 |
| Cost of Revenue | 75.2 | 62.6 | 53.2 | 50.7 | 42.6 | 37.9 | 35.8 |
| Gross Profit | 400.5 | 338.6 | 271.9 | 219.9 | 203.7 | 157.0 | 136.0 |
| Operating Expenses | |||||||
| Research & Development | 113.9 | 98.4 | 84.4 | 80.6 | 65.5 | 54.4 | 46.6 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 66.5 | 56.9 | 33.2 | 1.0 | 13.8 | 9.2 | (1.5) |
| Non-Operating | |||||||
| Interest Income | 22.9 | 18.2 | 10.6 | 2.0 | 0.8 | 2.7 | 3.5 |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 12.4 | 7.0 | 5.5 | (0.0) | 10.9 | 5.6 | 3.3 |
| Net Income From Continuing Ops | 78.3 | (283.0) | (81.1) | 120.8 | 71.4 | 5.8 | |
| Per Share | |||||||
| EPS Basic | 0.32 | (1.35) | (0.43) | 0.64 | 0.49 | (0.08) | (0.08) |
| EPS Diluted | 0.31 | (1.35) | (0.43) | 0.59 | 0.44 | (0.08) | (0.08) |
| Supplementary Data | |||||||
| EBITDA | 78.3 | 67.5 | 43.2 | 10.2 | 20.8 | 15.1 | 2.6 |
| EBIT | 66.5 | 56.9 | 33.2 | 1.0 | 13.8 | 9.2 | (1.5) |
| - |
| Selling & Marketing | 154.8 | 132.4 | 110.8 | 97.4 | 76.4 | 61.3 | 61.6 |
| General & Administrative | 65.3 | 50.9 | 43.4 | 40.9 | 47.9 | 32.1 | 29.4 |
| Depreciation & Amortization | 11.9 | 10.6 | 10.0 | 9.2 | 7.0 | 5.9 | 4.1 |
| Amortization of Intangibles | 4.9 | 3.3 | 3.3 | 2.8 | 2.0 | 1.3 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 334.0 | 281.7 | 238.6 | 218.9 | 189.9 | 147.8 | 137.6 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 24.2 | (332.9) | (108.8) | 119.7 | 68.5 | 2.2 | 2.9 |
| Pre-Tax Income | 90.7 | (276.0) | (75.6) | 120.8 | 82.3 | 11.4 | 1.4 |
| (1.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 78.3 | (283.0) | (81.1) | 120.8 | 71.4 | 5.8 | (1.9) |
| Net Income Attributable To Parent | 78.3 | (283.0) | (81.1) | 120.8 | 71.4 | 5.8 | (1.9) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 77.8 | (283.0) | (81.1) | 116.1 | 70.4 | (9.3) | (10.0) |
| Shares Basic | 241.6 | 209.5 | 190.2 | 182.7 | 144.0 | 123.7 | 121.6 |
| Shares Diluted | 249.9 | 209.5 | 190.2 | 195.4 | 161.5 | 123.7 | 121.6 |