| (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 | 338.7 | 394.2 | 347.2 | 295.2 | 290.8 | 262.9 | 285.6 | 343.9 | 332.0 | 293.6 | 349.4 | 371.1 | 361.8 | 446.7 | 445.3 | 249.9 | 184.2 |
| Cost of Revenue | 224.2 | 257.3 | 227.3 | 202.1 | 202.4 | 187.2 | 188.7 | 227.7 | 224.7 | 194.5 | 246.5 | 286.7 | 249.5 | 308.4 | 323.2 | 160.5 | 122.7 |
| Gross Profit | 114.6 | 136.9 | 119.9 | 93.1 | 88.4 | 75.6 | 96.8 | 116.2 | 107.3 | 99.2 | 102.9 | 84.4 | 112.2 | 138.3 | 122.1 | 89.4 | 61.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 30.4 | 35.0 | 32.3 | 29.7 | 29.5 | 31.0 | 26.8 | 28.2 | 25.7 | 21.7 | 22.9 | 35.0 | 43.0 | 47.5 | 50.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 7.2 | 38.7 | 21.2 | (10.9) | 4.8 | (7.6) | 7.3 | 26.1 | 23.1 | 19.5 | 21.6 | (32.0) | (26.9) | (18.6) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 1.3 | 0.6 | 2.6 | 1.7 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 2.8 | 3.2 | 6.5 | 2.4 | 11.0 | 2.6 | 2.5 | (3.3) | 1.7 | 1.8 | 5.8 | 6.5 | 6.5 | 1.2 | 2.3 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.02) | 0.28 | 0.07 | (0.23) | (0.18) | (0.21) | (0.03) | 0.29 | 0.20 | 0.15 | 0.01 | (1.22) | (1.23) | (0.64) | (1.49) | 0.40 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 21.6 | 50.8 | 31.2 | 0.1 | 17.1 | 5.3 | 17.0 | 33.9 | 32.4 | 29.5 | 33.8 | (18.5) | (11.3) | (3.6) | (35.0) | 18.7 | |
| 25.1 |
| 19.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 48.7 | 44.7 | 40.6 | 35.8 | 33.5 | 33.0 | 39.5 | 43.0 | 41.7 | 39.5 | 40.8 | 56.1 | 67.7 | 77.3 | 81.7 | 37.2 | 29.3 |
| General & Administrative | 24.4 | 14.2 | 23.8 | 34.3 | 20.6 | 19.2 | 23.3 | 18.9 | 16.8 | 20.4 | 21.2 | 23.7 | 26.8 | 27.5 | 26.5 | 12.3 | 10.7 |
| Depreciation & Amortization | 14.3 | 12.1 | 10.0 | 11.0 | 12.2 | 12.9 | 9.7 | 7.8 | 9.2 | 10.0 | 12.2 | 13.5 | 15.6 | 15.0 | 14.4 | 4.7 | 3.3 |
| Amortization of Intangibles | 3.5 | 1.8 | 0.6 | 0.4 | 0.4 | 0.4 | 0.1 | 0.0 | 1.5 | 1.6 | 1.9 | 2.1 | 2.5 | 3.5 | - | - | - |
| Other Operating Expenses | - | - | - | (2.1) | 1.5 | 0.2 | 0.9 | (1.4) | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 107.3 | 98.1 | 98.7 | 104.0 | 83.6 | 83.2 | 89.5 | 90.0 | 84.2 | 79.7 | 81.4 | 116.5 | 139.2 | 156.9 | 171.4 | 75.4 | 58.9 |
| (49.4) |
| 14.0 |
| 2.6 |
| - |
| Interest Expense | 5.0 | 6.0 | 7.5 | 5.0 | 4.7 | 4.1 | 3.8 | 4.6 | 4.8 | 3.8 | 5.9 | 7.7 | 5.3 | 3.9 | 3.4 | 0.5 | - |
| Income From Equity Investments | - | - | - | 0.0 | 0.0 | (1.0) | (0.6) | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (6.5) | (11.5) | (8.5) | (6.3) | (8.6) | (5.9) | (6.5) | (6.3) | (5.9) | (6.3) | (14.7) | (37.9) | (14.0) | (3.5) | (2.0) | - | - |
| Pre-Tax Income | 0.7 | 27.3 | 12.7 | (17.2) | (3.8) | (13.5) | 0.8 | 19.8 | 17.3 | 13.2 | 6.9 | (70.0) | (40.9) | (22.2) | (51.4) | 15.2 | 4.1 |
| 1.2 |
| 0.5 |
| Net Income From Continuing Ops | (2.1) | 24.1 | 6.2 | (19.7) | (14.8) | (17.1) | (2.3) | 23.0 | 15.6 | 11.4 | 1.0 | (76.5) | (47.5) | (23.4) | (53.7) | 14.1 | 3.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.1) | 24.1 | 6.2 | (19.7) | (14.8) | (17.1) | (2.3) | 23.0 | 15.6 | 11.4 | 1.0 | (76.5) | (47.5) | (23.4) | (53.7) | 14.1 | 3.7 |
| Net Income Attributable To Parent | (2.1) | 24.1 | 6.2 | (19.7) | (14.8) | (17.1) | (2.3) | 23.0 | 15.6 | 11.4 | 1.0 | (76.5) | (47.5) | (23.4) | (53.7) | 14.1 | 3.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.1) | 24.1 | 6.2 | (19.7) | (14.8) | (17.1) | (2.3) | 23.0 | 15.6 | 11.4 | 1.0 | (76.5) | (47.5) | (23.4) | (53.7) | 14.1 | 3.7 |
| 0.11 |
| EPS Diluted | (0.02) | 0.27 | 0.07 | (0.23) | (0.18) | (0.21) | (0.03) | 0.28 | 0.19 | 0.15 | 0.01 | (1.22) | (1.23) | (0.64) | (1.49) | 0.38 | 0.10 |
| Shares Basic | 89.8 | 86.2 | 84.6 | 84.1 | 83.4 | 81.1 | 80.3 | 78.6 | 77.9 | 77.7 | 77.2 | 62.5 | 38.5 | 36.5 | 36.0 | 34.9 | - |
| Shares Diluted | 89.8 | 88.5 | 85.5 | 84.1 | 83.4 | 81.1 | 80.3 | 81.0 | 79.9 | 78.6 | 77.3 | 62.5 | 38.5 | 36.5 | 36.0 | 36.6 | - |
| 5.9 |
| EBIT | 7.2 | 38.7 | 21.2 | (10.9) | 4.8 | (7.6) | 7.3 | 26.1 | 23.1 | 19.5 | 21.6 | (32.0) | (26.9) | (18.6) | (49.4) | 14.0 | 2.6 |