| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 397.2 | 443.2 | 565.2 | 690.8 | 643.9 | 486.4 | 546.0 | 575.9 | 588.1 | 538.5 | 499.5 | 447.4 | 356.6 | 296.6 | 259.7 | 198.8 |
| Cost of Revenue | 323.9 | 346.5 | 473.3 | 527.6 | 472.4 | 352.5 | 397.3 | 412.5 | 390.9 | 326.1 | 299.3 | 257.8 | 194.4 | 169.2 | 155.4 | 120.5 |
| Gross Profit | 73.3 | 96.7 | 91.9 | 163.2 | 171.5 | 133.9 | 148.6 | 163.4 | 197.2 | 212.5 | 200.2 | 189.7 | 162.1 | 127.4 | 104.3 | 78.3 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 5.7 | 5.0 | 5.1 | 4.1 | 4.2 | 4.0 | 4.1 | 3.6 | 4.2 | 3.3 | 3.1 | 2.6 | 2.0 | 2.1 | 2.5 | |
| Operating Income | ||||||||||||||||
| Operating Income | (125.7) | (41.9) | (88.0) | (58.7) | 27.4 | 22.5 | 24.7 | 32.8 | 40.5 | 92.8 | 96.4 | 95.0 | 76.0 | 50.0 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 3.2 | 4.8 | 1.5 | 0.0 | 0.1 | 0.7 | 1.0 | 1.5 | 1.0 | 0.2 | 0.1 | 0.4 | 0.7 | 0.5 | 0.2 | 0.3 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 4.3 | 1.1 | 21.3 | 0.8 | 2.0 | 4.7 | 6.2 | 4.6 | 7.4 | 13.0 | 13.8 | 13.7 | 10.3 | 6.8 | 3.6 | |
| Per Share | ||||||||||||||||
| EPS Basic | (3.98) | (1.13) | (3.13) | (1.66) | 0.51 | 0.21 | - | - | 0.73 | 2.08 | 2.21 | 2.25 | 1.83 | 1.21 | 1.06 | 1.04 |
| Supplementary Data | ||||||||||||||||
| EBITDA | (111.5) | (24.8) | (58.0) | (22.3) | 62.8 | 52.0 | 53.3 | 61.4 | 70.5 | 121.1 | 118.7 | 112.2 | 91.0 | 64.3 | 52.4 | 49.1 |
| 2.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 79.5 | 86.2 | 82.2 | 94.4 | 85.7 | 62.0 | 66.8 | 74.8 | 81.8 | 70.3 | 59.5 | 55.9 | 51.2 | 46.9 | 34.0 | 16.0 |
| General & Administrative | 39.5 | 39.1 | 49.5 | 51.6 | 50.8 | 39.1 | 40.7 | 43.3 | 45.9 | 40.2 | 36.6 | 36.1 | 32.9 | 28.4 | 30.0 | 20.9 |
| Depreciation & Amortization | 14.2 | 17.1 | 30.0 | 36.3 | 35.4 | 29.5 | 28.6 | 28.6 | 29.9 | 28.3 | 22.3 | 17.2 | 15.0 | 14.4 | 14.6 | 10.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | 2.2 | 2.3 | 2.3 | 3.1 | 3.2 | 3.4 | 3.8 | 3.4 | 0.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 199.0 | 138.6 | 180.0 | 221.9 | 144.1 | 111.4 | 124.0 | 130.6 | 156.7 | 119.7 | 103.8 | 94.6 | 86.1 | 77.4 | 66.5 | 39.2 |
| 37.7 |
| 39.1 |
| Interest Expense | 0.1 | 0.3 | 0.4 | 0.3 | 2.0 | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.3) |
| Other Non-Operating Income | (7.8) | (0.0) | 1.1 | 3.1 | (7.6) | (10.2) | (5.6) | (3.6) | (5.6) | (3.3) | (3.1) | (1.0) | (1.3) | (2.8) | (4.8) | (2.4) |
| Pre-Tax Income | (133.5) | (41.9) | (87.0) | (55.6) | 19.8 | 12.3 | 19.1 | 29.1 | 35.0 | 89.5 | 93.3 | 94.0 | 74.7 | 47.2 | 33.0 | 36.7 |
| 7.4 |
| Net Income From Continuing Ops | (137.8) | (43.0) | (108.2) | (56.4) | 17.9 | 7.6 | 12.9 | 24.6 | 27.6 | 76.5 | 79.5 | 80.3 | 64.4 | 40.4 | 29.3 | 29.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (137.8) | (43.0) | (108.2) | (56.4) | 17.9 | 7.6 | 12.9 | 24.6 | 27.6 | 76.5 | 79.5 | 80.3 | 64.4 | 40.4 | 29.3 | 29.0 |
| Net Income Attributable To Parent | (137.5) | (42.8) | (107.7) | (57.1) | 19.0 | 7.2 | 12.9 | 24.4 | 26.2 | 74.6 | 77.8 | 78.4 | 63.3 | 39.6 | 29.1 | 28.7 |
| Less: Minority Interest | - | - | 0.0 | 0.0 | 0.0 | 7.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (137.6) | (39.1) | (108.2) | (57.1) | 19.0 | 7.2 | 12.9 | 24.4 | 26.2 | 74.6 | 77.8 | 78.4 | 63.3 | 39.6 | 20.7 | 20.3 |
| EPS Diluted | (3.98) | (1.13) | (3.13) | (1.66) | 0.51 | 0.21 | - | - | 0.73 | 2.08 | 2.19 | 2.22 | 1.80 | 1.21 | 1.06 | 1.04 |
| Shares Basic | 34.6 | 34.5 | 34.5 | 34.5 | 34.5 | 34.4 | 34.4 | 34.4 | 34.3 | 34.7 | 35.3 | 34.9 | 34.7 | 32.6 | 19.6 | 19.6 |
| Shares Diluted | 34.6 | 34.5 | 34.5 | 34.5 | 34.6 | 34.5 | 34.5 | 34.4 | 34.4 | 34.8 | 35.5 | 35.4 | 35.2 | 32.7 | 19.6 | 19.6 |
| EBIT | (125.7) | (41.9) | (88.0) | (58.7) | 27.4 | 22.5 | 24.7 | 32.8 | 40.5 | 92.8 | 96.4 | 95.0 | 76.0 | 50.0 | 37.7 | 39.1 |