| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 845.0 | 770.7 | 759.1 | 726.8 | 630.2 | 485.4 | 187.4 | - | - |
| Cost of Revenue | 470.8 | 394.2 | 369.3 | 351.8 | 318.1 | 262.6 | 134.2 | - | - |
| Gross Profit | 374.2 | 376.5 | 389.8 | 375.0 | 312.1 | 222.9 | 53.2 | - | - |
| Operating Expenses | |||||||||
| Research & Development | 73.5 | 74.0 | 104.7 | 116.5 | 95.3 | 65.1 | 39.6 | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 31.6 | 20.4 | (65.7) | (112.3) | (148.0) | (276.7) | (86.3) | - | - |
| Non-Operating | |||||||||
| Interest Income | 0.3 | 0.5 | 1.2 | 1.9 | 2.9 | 3.9 | - | - | - |
| Interest Expense | 9.0 | 10.0 | 9.8 | 6.6 | 5.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 2.4 | 0.8 | 1.6 | 2.0 | 1.0 | 0.4 | 0.3 | - | - |
| Net Income From Continuing Ops | 13.9 | 10.3 | (77.5) | (107.3) | |||||
| Per Share | |||||||||
| EPS Basic | 0.13 | 0.10 | (0.64) | (0.85) | (1.28) | (2.38) | (0.96) | - | - |
| EPS Diluted | 0.13 | 0.10 | (0.64) | (0.85) | (1.28) | ||||
| Supplementary Data | |||||||||
| EBITDA | 35.0 | 24.4 | (61.5) | (106.2) | (143.3) | (274.3) | (84.8) | - | - |
| EBIT | 31.6 | 20.4 | (65.7) | (112.3) | (148.0) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 240.9 | 256.5 | 319.5 | 337.5 | 326.0 | 413.3 | 89.5 | - | - |
| General & Administrative | 28.2 | 25.6 | 31.3 | 33.2 | 29.9 | 21.2 | 10.5 | - | - |
| Depreciation & Amortization | 3.3 | 4.0 | 4.2 | 6.1 | 4.7 | 2.5 | 1.5 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 342.6 | 356.2 | 455.5 | 487.3 | 460.1 | 499.6 | 139.6 | - | - |
| 4.8 |
| - |
| - |
| - |
| Income From Equity Investments | (2.8) | (1.5) | - | - | - | - | - | - | - |
| Other Non-Operating Income | (6.7) | 0.2 | (1.6) | 11.8 | 5.8 | 9.4 | 2.9 | - | - |
| Pre-Tax Income | 16.2 | 11.1 | (75.9) | (105.3) | (144.3) | (268.3) | - | - | - |
| (145.3) |
| (268.7) |
| (86.4) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | (0.9) | (15.7) | - | - | - | - |
| Net Income | 13.9 | 10.3 | (77.5) | (108.1) | (161.1) | (268.7) | (86.4) | - | - |
| Net Income Attributable To Parent | 15.4 | 11.3 | (77.5) | (105.4) | (156.2) | (268.6) | (86.4) | - | - |
| Less: Minority Interest | (1.5) | (1.0) | (0.0) | (2.7) | (4.8) | (0.1) | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 15.4 | 11.3 | (77.5) | (105.4) | (156.2) | (268.6) | (91.6) | - | - |
| (2.38) |
| (0.96) |
| - |
| - |
| Shares Basic | 118.1 | 117.4 | 121.4 | 123.6 | 121.7 | 112.9 | 95.4 | 85.3 | 65.4 |
| Shares Diluted | 119.9 | 118.2 | 121.4 | 123.6 | 121.7 | 112.9 | 95.4 | 85.3 | 65.4 |
| (276.7) |
| (86.3) |
| - |
| - |