| (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 | 451.7 | 305.4 | 266.1 | 239.8 | 215.0 | 166.1 | 257.3 | 266.4 | 282.8 | 279.6 | 197.5 | 235.1 | 234.9 | 271.6 | 245.3 | 233.0 | 228.1 |
| Cost of Revenue | 318.3 | 192.1 | 161.1 | 152.9 | 143.7 | 124.8 | 161.1 | 172.4 | 200.3 | 204.1 | 143.3 | 151.5 | 155.2 | 173.6 | 142.4 | (153.1) | 157.6 |
| Gross Profit | 133.3 | 113.3 | 104.9 | 86.9 | 71.3 | 41.4 | 96.2 | 94.0 | 82.5 | 75.5 | 54.2 | 83.6 | 79.7 | 97.9 | 102.9 | 386.1 | 70.4 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 46.7 | 38.1 | 41.2 | 35.6 | 31.3 | 26.3 | 30.2 | 33.0 | 28.0 | 24.9 | 22.4 | 25.2 | 27.9 | 29.2 | 31.7 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 23.4 | 27.7 | 28.1 | 10.0 | 2.2 | 37.8 | 25.9 | 21.3 | 10.9 | 0.8 | (43.7) | 5.0 | (4.1) | (22.1) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 3.9 | 4.5 | 3.8 | 1.0 | 0.9 | 0.7 | 1.5 | 1.0 | 0.8 | 1.1 | 0.5 | 1.7 | 0.4 | 0.8 | 1.5 | 1.7 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (1.8) | 4.4 | 4.7 | 13.1 | 3.5 | 0.8 | (13.6) | (1.4) | (0.2) | 1.3 | 1.2 | 1.9 | (0.8) | (1.9) | (0.4) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.35 | 0.44 | 0.41 | (0.10) | (0.05) | 0.63 | 0.67 | 0.34 | 0.12 | (0.10) | - | - | - | (0.56) | (0.14) | 0.76 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 47.1 | 41.3 | 41.5 | 21.6 | 13.2 | 48.1 | 36.9 | 34.4 | 24.0 | 13.9 | (28.6) | 21.0 | 13.5 | (3.4) | 12.4 | 8.6 | |
| 18.9 |
| 14.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 35.1 | 27.4 | 25.2 | 21.7 | 21.5 | 16.9 | 21.5 | 22.7 | 23.8 | 23.4 | 24.8 | 32.5 | 32.2 | 35.0 | 35.4 | 33.4 | 29.1 |
| General & Administrative | 31.3 | 26.9 | 19.2 | 18.4 | 15.6 | 14.1 | 18.5 | 17.0 | 19.9 | 26.5 | 18.6 | 20.9 | 23.1 | 23.6 | 24.7 | 29.8 | 28.0 |
| Depreciation & Amortization | 23.7 | 13.6 | 13.4 | 11.6 | 11.0 | 10.3 | 11.0 | 13.1 | 13.1 | 13.1 | 15.1 | 16.0 | 17.6 | 18.7 | 19.5 | 14.8 | 14.5 |
| Amortization of Intangibles | 13.2 | 3.1 | 0.7 | 0.3 | 0.4 | 0.4 | 0.9 | 3.3 | 5.7 | 5.8 | 5.8 | 5.9 | 8.4 | 10.1 | 10.8 | (3.3) | - |
| Other Operating Expenses | 3.2 | 6.8 | 8.8 | (0.4) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 109.9 | 85.6 | 76.9 | 77.0 | 69.1 | 3.6 | 70.3 | 72.8 | 71.6 | 74.7 | 87.8 | 78.6 | 83.7 | 120.0 | 110.1 | 86.0 | 71.1 |
| (7.1) |
| (6.2) |
| (0.7) |
| - |
| Interest Expense | (8.5) | (3.0) | (3.6) | (3.8) | (2.6) | 2.6 | 4.1 | 5.3 | 5.1 | 6.0 | 7.8 | 5.5 | 6.7 | 4.3 | 4.7 | 2.3 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | 8.1 | 37.4 | 2.4 |
| Pre-Tax Income | 18.9 | 29.2 | 28.2 | 7.1 | 0.5 | 35.9 | 23.3 | 17.0 | 6.6 | (4.1) | (50.9) | 1.2 | (10.3) | (22.8) | (2.3) | 30.6 | 2.8 |
| 0.0 |
| 0.9 |
| Net Income From Continuing Ops | 20.7 | 24.8 | 23.5 | (5.9) | (3.0) | 35.1 | 36.9 | 18.4 | 6.8 | (5.3) | (52.1) | (0.7) | (9.6) | (20.9) | (1.9) | 30.6 | 1.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 20.7 | 24.8 | 23.5 | (5.9) | (3.0) | 35.1 | 36.9 | 18.4 | 6.8 | (5.3) | (52.3) | (1.5) | (17.9) | (23.2) | (5.9) | 30.6 | 1.9 |
| Net Income Attributable To Parent | 20.7 | 24.8 | 23.5 | (5.9) | (3.0) | 35.1 | 36.9 | 18.4 | 6.8 | (5.3) | (52.3) | (1.5) | (17.9) | (23.2) | (5.9) | 30.6 | 1.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 20.7 | 24.8 | 23.5 | (5.9) | (3.0) | 35.1 | 36.9 | 18.4 | 6.8 | (5.3) | (52.3) | (1.5) | (17.9) | (23.2) | (5.9) | 30.6 | 1.9 |
| 0.05 |
| EPS Diluted | 0.34 | 0.44 | 0.41 | (0.10) | (0.05) | 0.63 | 0.66 | 0.33 | 0.12 | (0.10) | - | - | - | (0.56) | (0.14) | 0.73 | 0.04 |
| Shares Basic | 59.4 | 57.0 | 56.7 | 56.6 | 56.4 | 55.5 | 55.4 | 54.9 | 54.7 | 52.0 | 45.0 | 42.4 | 42.0 | 41.4 | 40.9 | 40.5 | 40.2 |
| Shares Diluted | 60.4 | 57.0 | 56.7 | 56.6 | 56.4 | 55.6 | 56.0 | 55.8 | 54.9 | 52.0 | 45.0 | 42.4 | 42.0 | 41.4 | 40.9 | 42.0 | 41.5 |
| 13.8 |
| EBIT | 23.4 | 27.7 | 28.1 | 10.0 | 2.2 | 37.8 | 25.9 | 21.3 | 10.9 | 0.8 | (43.7) | 5.0 | (4.1) | (22.1) | (7.1) | (6.2) | (0.7) |