| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 164.5 | 110.5 | 94.3 | 128.2 | 123.1 | 238.0 | 515.3 | 724.6 | - | - | - | - | - | - |
| Cost of Revenue | 45.2 | 35.9 | 32.7 | 36.6 | 40.4 | 72.9 | 178.4 | 224.1 | 273.6 | 222.4 | 144.4 | 65.0 | - | - |
| Gross Profit | 119.3 | 74.7 | 61.6 | 91.6 | 82.7 | 165.1 | 336.9 | 500.5 | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (25.7) | (59.9) | (29.6) | (32.7) | (36.0) | (81.4) | (159.6) | 68.0 | 68.7 | (1.8) | 31.9 | 13.3 | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | 0.3 | 0.6 | 0.9 | - | - | - | - | - | - | 1.1 | 2.2 | 4.5 | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 1.2 | 6.5 | (6.2) | (3.6) | 2.1 | 14.9 | 1.1 | 17.0 | 8.9 | (1.8) | 9.3 | 3.9 | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | 0.80 | - | - | - | - | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | (24.0) | (56.9) | (25.6) | (25.6) | (28.8) | (73.4) | (154.2) | 73.8 | 75.6 | 4.9 | 35.9 | 16.8 | - | - |
| EBIT | ||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 51.9 | 46.9 | 34.2 | 69.1 | 58.1 | 117.5 | 223.8 | 277.8 | 254.6 | 237.7 | 228.4 | 93.6 | - | - |
| General & Administrative | 38.1 | 33.5 | 32.3 | 31.1 | 30.1 | 58.3 | 84.4 | 62.7 | 62.6 | 80.9 | 65.3 | 41.9 | - | - |
| Depreciation & Amortization | 1.6 | 3.0 | 3.9 | 7.1 | 7.2 | 8.0 | 5.4 | 5.9 | 6.9 | 6.7 | 4.0 | 3.5 | - | - |
| Amortization of Intangibles | 19.4 | 4.0 | 1.0 | 0.6 | 0.8 | 2.5 | 4.0 | 5.8 | 14.0 | 16.8 | 18.6 | 9.2 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | 205.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (1.7) | (2.3) | (0.4) | (1.8) | 9.6 | (0.8) | 1.1 | (0.1) | 0.1 | (1.6) | (1.4) | (5.4) | (1.8) | - |
| Other Non-Operating Income | 5.3 | 7.1 | 13.6 | 14.7 | 39.7 | 165.7 | 91.2 | 122.7 | 194.1 | 12.7 | 7.3 | 0.6 | - | - |
| Pre-Tax Income | (32.4) | (75.9) | (89.8) | (79.1) | (53.3) | 77.9 | (52.5) | 184.7 | 220.3 | (9.9) | 35.7 | 14.7 | - | - |
| (33.6) |
| (82.4) |
| (83.6) |
| (75.5) |
| (55.4) |
| 63.0 |
| (53.7) |
| 167.7 |
| 211.4 |
| (8.2) |
| 26.4 |
| 10.8 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (33.6) | (82.4) | (83.6) | (75.5) | (55.4) | 63.0 | (53.7) | 167.7 | 211.4 | (8.2) | 26.4 | 10.8 | - | - |
| Net Income Attributable To Parent | (36.9) | (84.6) | (84.9) | (74.4) | (55.1) | 63.9 | (45.1) | 169.7 | 207.2 | (11.6) | 27.3 | 11.0 | - | - |
| Less: Minority Interest | 3.2 | 2.2 | 1.3 | (1.0) | (0.3) | (0.9) | (8.6) | (2.1) | 4.2 | 3.4 | (0.8) | 0.2 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (36.9) | (84.6) | (84.9) | (74.4) | (55.1) | 63.9 | (45.1) | 169.7 | 207.2 | (11.6) | 27.3 | 11.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.78 |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 1,533.5 | 1,503.1 | 1,472.6 | 1,443.7 | 1,430.1 | 1,402.5 | 1,369.0 | 1,403.1 | 1,394.3 | 1,387.3 | 1,372.9 | 1,210.5 | 929.1 | 908.5 |
| Shares Diluted | 1,533.5 | 1,503.1 | 1,472.6 | 1,443.7 | 1,430.1 | 1,421.1 | 1,369.0 | 1,440.4 | 1,425.2 | 1,387.3 | 1,426.8 | 1,341.7 | 1,136.0 | 1,047.0 |
| (25.7) |
| (59.9) |
| (29.6) |
| (32.7) |
| (36.0) |
| (81.4) |
| (159.6) |
| 68.0 |
| 68.7 |
| (1.8) |
| 31.9 |
| 13.3 |
| - |
| - |