| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 208.2 | 203.8 | 219.8 | 271.5 | 322.0 | 193.3 | 179.9 | 142.4 | 114.1 | 108.7 | 86.4 | 66.4 | 49.4 |
| Cost of Revenue | 115.9 | 112.1 | 152.8 | 175.0 | 170.1 | 105.5 | 97.8 | 72.5 | 60.0 | 59.3 | 45.8 | 37.2 | 28.0 |
| Gross Profit | 92.3 | 91.8 | 67.0 | 96.5 | 151.9 | 87.8 | 82.1 | 69.9 | 54.1 | 49.4 | 40.6 | 29.2 | 21.4 |
| Operating Expenses | |||||||||||||
| Research & Development | 37.7 | 41.6 | 50.1 | 56.0 | 43.7 | 31.5 | 22.4 | 21.9 | 20.8 | 17.4 | 12.0 | 9.5 | 7.4 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (34.6) | (37.3) | (87.5) | (69.9) | 12.8 | (6.7) | 7.6 | 5.6 | (2.1) | 1.4 | 5.8 | 3.8 | 3.0 |
| Non-Operating | |||||||||||||
| Interest Income | 5.3 | 7.5 | 7.3 | 6.5 | 3.2 | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.9 | 1.8 | 1.0 | 22.6 | (0.1) | 1.6 | 0.7 | (5.4) | 0.4 | 0.6 | 0.7 | 0.8 | 1.4 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.30) | (0.35) | (1.31) | (1.59) | 0.33 | (0.11) | 0.27 | 0.36 | (0.06) | 0.03 | 0.19 | 0.34 | 0.13 |
| EPS Diluted | (0.30) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (22.7) | (24.3) | (72.8) | (56.3) | 19.9 | (2.0) | 12.0 | 10.6 | 2.7 | 4.4 | 7.6 | 5.2 | 4.2 |
| EBIT | (34.6) | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 58.7 | 58.4 | 66.8 | 71.1 | 58.8 | 36.4 | 33.6 | 25.6 | 21.3 | 18.3 | 13.4 | 10.6 | 7.7 |
| General & Administrative | 30.4 | 29.1 | 37.6 | 39.3 | 36.6 | 26.7 | 18.5 | 16.4 | 13.6 | 12.3 | 9.5 | 5.3 | 3.3 |
| Depreciation & Amortization | 11.9 | 13.0 | 14.7 | 13.6 | 7.1 | 4.7 | 4.4 | 5.0 | 4.8 | 3.0 | 1.8 | 1.3 | 1.2 |
| Amortization of Intangibles | 1.8 | 1.9 | 2.2 | 3.0 | 3.0 | 1.2 | 0.9 | 1.1 | 1.3 | 0.5 | 0.2 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 126.8 | 129.1 | 154.5 | 166.4 | 139.1 | 94.5 | 74.5 | 64.3 | 56.2 | 48.0 | 34.8 | 25.4 | 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 21.9 | 22.4 | 24.2 | 13.4 | 2.6 | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (12.7) | (15.0) | (63.4) | (56.5) | 15.4 | (3.2) | 10.9 | 7.0 | (1.6) | 1.5 | 5.4 | 3.8 | 2.5 |
| (13.5) |
| (16.8) |
| (64.4) |
| (79.1) |
| 15.5 |
| (4.8) |
| 10.2 |
| 12.4 |
| (2.0) |
| 0.8 |
| 4.7 |
| 3.0 |
| 1.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (13.5) | (16.8) | (64.4) | (79.1) | 15.5 | (4.8) | 10.2 | 12.4 | (2.0) | 0.8 | 4.7 | 3.0 | 1.1 |
| Net Income Attributable To Parent | (13.5) | (16.8) | (64.4) | (79.1) | 15.5 | (4.8) | 10.2 | 12.4 | (2.0) | 0.8 | 4.7 | 3.0 | 1.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (13.5) | (16.8) | (64.4) | (79.1) | 15.5 | (4.8) | 10.2 | 12.4 | (2.0) | 0.8 | 4.7 | 3.0 | 1.1 |
| (0.35) |
| (1.31) |
| (1.59) |
| 0.32 |
| (0.11) |
| 0.26 |
| 0.35 |
| (0.06) |
| 0.03 |
| 0.18 |
| 0.29 |
| 0.11 |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 45.2 | 47.5 | 49.2 | 49.8 | 48.6 | 42.3 | 39.3 | 35.4 | 33.6 | 31.7 | 26.5 | 10.4 | 9.9 |
| (37.3) |
| (87.5) |
| (69.9) |
| 12.8 |
| (6.7) |
| 7.6 |
| 5.6 |
| (2.1) |
| 1.4 |
| 5.8 |
| 3.8 |
| 3.0 |