| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 370.5 | 394.8 | 492.0 | 454.3 | 357.6 | 206.1 | 156.4 | 100.2 | 53.5 |
| Cost of Revenue | 79.5 | 77.8 | 80.7 | 73.5 | 53.6 | 30.8 | 20.2 | 15.1 | 9.1 |
| Gross Profit | 291.0 | 317.1 | 411.3 | 380.8 | 304.0 | 175.3 | 136.1 | 85.1 | 44.4 |
| Operating Expenses | |||||||||
| Research & Development | 13.3 | 13.1 | 13.4 | 12.4 | 9.5 | 9.5 | 5.7 | 4.2 | 2.6 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 85.4 | 112.5 | 195.7 | 197.9 | 167.5 | 72.8 | 59.6 | 23.5 | 9.0 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 16.5 | (37.8) | 19.3 | 39.9 | 2.9 | 1.1 | 0.9 | 1.3 | 1.0 |
| Net Income From Continuing Ops | 93.8 | 181.3 | 197.9 | 161.5 | |||||
| Per Share | |||||||||
| EPS Basic | 1.45 | 2.29 | 2.37 | 1.96 | 2.03 | 1.04 | 1.04 | 0.82 | 0.29 |
| EPS Diluted | 1.43 | 2.25 | 2.30 | 1.89 | 1.92 | ||||
| Supplementary Data | |||||||||
| EBITDA | 86.1 | 113.3 | 196.3 | 198.5 | 168.0 | 73.3 | 59.9 | 23.7 | 9.2 |
| EBIT | 85.4 | 112.5 | 195.7 | 197.9 | 167.5 | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 180.6 | 181.4 | 193.0 | 160.6 | 119.4 | 86.5 | 66.8 | 44.6 | 28.5 |
| General & Administrative | 11.7 | 10.0 | 9.2 | 9.9 | 8.4 | 6.4 | 4.0 | 4.8 | 4.4 |
| Depreciation & Amortization | 0.7 | 0.7 | 0.6 | 0.7 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 205.6 | 204.5 | 215.7 | 182.9 | 136.5 | 102.4 | 76.5 | 61.6 | 35.5 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 110.3 | 143.5 | 217.3 | 201.5 | 168.0 | 76.1 | 62.0 | 23.6 | 9.8 |
| 165.1 |
| 75.0 |
| 61.2 |
| 22.4 |
| 8.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 93.8 | 181.3 | 197.9 | 161.5 | 165.1 | 75.0 | 61.2 | 22.4 | 8.8 |
| Net Income Attributable To Parent | 93.8 | 181.3 | 197.9 | 161.5 | 165.0 | 75.0 | 61.1 | 22.4 | 8.8 |
| Less: Minority Interest | - | - | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | (0.0) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 93.8 | 181.3 | 197.9 | 161.5 | 165.0 | 75.0 | 61.1 | 22.4 | 8.8 |
| 0.89 |
| 0.80 |
| 0.62 |
| 0.26 |
| Shares Basic | 64.6 | 79.3 | 83.5 | 82.5 | 81.4 | 72.1 | 58.5 | 26.6 | 26.3 |
| Shares Diluted | 65.4 | 80.6 | 86.0 | 85.4 | 86.0 | 84.2 | 76.1 | 35.0 | 29.7 |
| 72.8 |
| 59.6 |
| 23.5 |
| 9.0 |