| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 962.2 | 752.8 | 569.9 | 409.0 | 245.3 | 136.4 | 65.9 |
| Cost of Revenue | 525.9 | 413.3 | 336.3 | 250.9 | 153.8 | 92.9 | 47.2 |
| Gross Profit | 436.2 | 339.4 | 233.6 | 158.2 | 91.4 | 43.5 | 18.7 |
| Operating Expenses | |||||||
| Research & Development | 122.8 | 105.5 | 97.6 | 81.2 | 29.8 | 15.4 | 12.0 |
| Selling General & Administrative | - | - | - | - | - | ||
| Operating Income | |||||||
| Operating Income | 71.7 | (67.9) | (137.1) | (189.3) | (65.7) | 8.4 | (5.0) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 2.2 | (3.8) | 2.0 | (6.0) | 0.7 | 0.2 | 0.0 |
| Net Income From Continuing Ops | 68.3 | (75.5) | (133.8) | (195.4) | (74.9) | 3.9 | |
| Per Share | |||||||
| EPS Basic | 0.40 | (0.45) | (0.81) | (1.24) | (0.74) | 0.03 | (0.38) |
| EPS Diluted | 0.39 | (0.45) | (0.81) | (1.24) | (0.74) | 0.03 | (0.38) |
| Supplementary Data | |||||||
| EBITDA | 74.0 | (65.8) | (135.3) | (187.7) | (65.3) | 8.6 | (4.8) |
| EBIT | 71.7 | (67.9) | (137.1) | (189.3) | (65.7) | 8.4 | (5.0) |
| - |
| - |
| Selling & Marketing | 190.1 | 250.7 | 217.0 | 206.1 | 104.7 | 9.8 | 4.6 |
| General & Administrative | 51.7 | 51.2 | 56.1 | 60.2 | 22.6 | 9.8 | 7.0 |
| Depreciation & Amortization | 2.3 | 2.1 | 1.8 | 1.6 | 0.3 | 0.2 | 0.2 |
| Amortization of Intangibles | 18.7 | 18.8 | 20.4 | 27.8 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 364.6 | 407.4 | 370.7 | 347.5 | 157.1 | 35.1 | 23.6 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.2) | (11.5) | 5.3 | (12.1) | (8.6) | (4.3) | (2.6) |
| Pre-Tax Income | 70.5 | (79.4) | (131.8) | (201.4) | (74.2) | 4.1 | (7.5) |
| (7.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 68.3 | (75.5) | (133.8) | (195.4) | (74.9) | 3.9 | (7.5) |
| Net Income Attributable To Parent | 68.3 | (75.5) | (133.8) | (195.4) | (74.9) | 3.9 | (7.5) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 68.3 | (75.5) | (133.8) | (195.4) | (74.9) | 0.7 | (7.5) |
| Shares Basic | 169.9 | 167.3 | 164.4 | 157.7 | 101.7 | 21.1 | 19.7 |
| Shares Diluted | 176.0 | 167.3 | 164.4 | 157.7 | 101.7 | 28.6 | 19.7 |