| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 224.3 | 255.3 | 629.4 | 503.6 | 446.1 | 398.2 | 243.6 | 227.5 | 319.9 | 292.5 | 323.8 | 382.4 | 292.4 | 200.0 | 116.2 |
| Cost of Revenue | 78.4 | 101.8 | 269.5 | 228.5 | 239.4 | 222.0 | 146.0 | 166.3 | 214.3 | 188.9 | 207.4 | 237.1 | 165.3 | 116.5 | 77.5 |
| Gross Profit | 145.9 | 153.5 | 359.9 | 275.1 | 206.7 | 176.2 | 97.6 | 61.2 | 105.6 | 103.6 | 116.4 | 145.3 | 127.2 | 83.5 | 38.8 |
| Operating Expenses | |||||||||||||||
| Research & Development | 10.3 | 15.5 | 19.1 | 19.4 | 20.3 | 15.2 | 17.9 | 5.7 | 5.2 | 6.7 | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 8.0 | (2.2) | (10.4) | (14.2) | (16.1) | 3.9 | (16.1) | (37.5) | (10.2) | (9.1) | (39.2) | (30.7) | (5.0) | (2.3) | |
| Non-Operating | |||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 | 0.5 | 0.6 | 0.5 | - | - | 1.6 | 0.0 | 0.0 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | (0.1) | (0.0) | 0.0 | (12.7) | 9.8 | 3.4 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | (0.9) |
| Per Share | |||||||||||||||
| EPS Basic | 0.04 | (0.01) | (0.04) | (0.25) | 0.06 | 0.06 | 0.01 | (0.44) | (0.07) | (0.07) | (0.41) | (0.30) | (0.09) | (0.20) | (0.76) |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 8.9 | (0.8) | (9.1) | (13.0) | (14.9) | 4.9 | (14.8) | (36.9) | (9.4) | (7.7) | (37.0) | (28.9) | (3.6) | (1.3) | (24.5) |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 102.5 | 111.9 | 302.7 | 222.6 | 154.2 | 112.1 | 51.1 | 50.5 | 68.9 | 61.1 | 91.6 | 105.2 | 84.2 | 53.4 | 38.5 |
| General & Administrative | 19.6 | 25.7 | 34.1 | 36.3 | 39.7 | 33.2 | 37.8 | 33.0 | 29.6 | 34.5 | 41.5 | 46.9 | 31.9 | 22.4 | 16.7 |
| Depreciation & Amortization | 0.9 | 1.4 | 1.3 | 1.2 | 1.2 | 1.0 | 1.3 | 0.6 | 0.8 | 1.4 | 2.1 | 1.9 | 1.4 | 1.0 | 0.9 |
| Amortization of Intangibles | - | - | - | - | 1.4 | 1.3 | 1.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 137.9 | 155.7 | 370.3 | 289.3 | 222.8 | 172.3 | 113.6 | 98.7 | 115.8 | 112.6 | 155.6 | 176.0 | 132.1 | 85.9 | 64.2 |
| (25.4) |
| Interest Expense |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.9 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | 2.1 | 0.2 | 0.2 | 0.0 | (0.0) | - | - | - | - |
| Other Non-Operating Income | 0.3 | (0.3) | 0.8 | (55.0) | 39.4 | 12.9 | 15.1 | (22.3) | 0.5 | 0.4 | (0.2) | 0.8 | 0.2 | - | - |
| Pre-Tax Income | 8.2 | (2.5) | (9.6) | (69.3) | 23.3 | 16.8 | (0.9) | (59.8) | (9.7) | (8.7) | (39.3) | (29.9) | (4.8) | (4.2) | (25.4) |
| Net Income From Continuing Ops | 8.3 | (2.5) | (9.6) | (56.6) | 13.5 | 13.3 | 1.1 | (59.6) | (9.5) | (8.7) | (39.4) | (30.0) | (4.8) | (4.2) | (24.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 8.3 | (2.5) | (9.6) | (56.6) | 13.5 | 13.3 | 1.1 | (59.6) | (9.5) | (8.7) | (39.4) | (30.0) | (4.8) | (4.2) | (24.5) |
| Net Income Attributable To Parent | 8.3 | (2.5) | (9.6) | (56.6) | 13.1 | 13.3 | 1.0 | (59.6) | (9.5) | (8.7) | (39.4) | (30.0) | (4.8) | (4.2) | (24.5) |
| Less: Minority Interest | - | - | - | - | 0.3 | 0.0 | 0.1 | (0.0) | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 8.3 | (2.5) | (9.6) | (56.6) | 13.1 | 13.3 | 1.0 | (59.6) | (9.5) | (8.7) | (39.4) | (30.0) | (6.4) | (7.2) | (27.3) |
| 0.04 |
| (0.01) |
| (0.04) |
| (0.25) |
| 0.06 |
| 0.06 |
| (0.06) |
| (0.44) |
| (0.07) |
| (0.07) |
| (0.41) |
| (0.30) |
| (0.09) |
| (0.20) |
| (0.76) |
| Shares Basic | 219.4 | 221.1 | 225.9 | 226.2 | 224.3 | 220.4 | 137.6 | 134.5 | 137.6 | 127.2 | 95.0 | 99.0 | 71.6 | 34.3 | 29.4 |
| Shares Diluted | 219.6 | 221.1 | 225.9 | 226.2 | 226.6 | 225.9 | 223.5 | 134.5 | 137.6 | - | - | - | - | - | - |
| 8.0 |
| (2.2) |
| (10.4) |
| (14.2) |
| (16.1) |
| 3.9 |
| (16.1) |
| (37.5) |
| (10.2) |
| (9.1) |
| (39.2) |
| (30.7) |
| (5.0) |
| (2.3) |
| (25.4) |