| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 1,880.7 | 1,945.9 | 1,839.1 | 1,430.4 | 1,785.9 | 1,784.7 | 1,523.1 | 1,104.9 | 858.0 | - | - |
| Cost of Revenue | 1,241.7 | 1,257.3 | 1,203.4 | 990.4 | 883.7 | 1,227.9 | 805.7 | 666.9 | 655.1 | - | - |
| Gross Profit | 639.0 | 688.6 | 635.7 | 440.0 | 902.2 | 556.8 | 717.4 | 438.1 | 202.9 | - | - |
| Operating Expenses | |||||||||||
| Research & Development | 85.1 | 79.2 | 72.3 | 84.6 | 86.2 | 72.7 | 59.8 | 46.6 | 36.2 | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 3.3 | 1.2 | 7.1 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 57.0 | 34.7 | 36.7 | 29.4 | 68.3 | 13.9 | 59.2 | 19.2 | 36.0 | - | - |
| Net Income From Continuing Ops | 239.8 | 150.8 | |||||||||
| Per Share | |||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 274.4 | 244.9 | 244.1 | 244.4 | 260.3 | 195.3 | 221.0 | 85.8 | 62.3 | - | - |
| General & Administrative | 51.7 | 51.3 | 54.6 | 62.6 | 73.9 | 69.2 | 59.2 | 40.7 | 31.3 | - | - |
| Depreciation & Amortization | 15.1 | 15.1 | 14.8 | 13.8 | 14.2 | 8.2 | 5.7 | 4.4 | 2.9 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 411.3 | 375.4 | 371.0 | 391.5 | 420.4 | 337.2 | 340.0 | 173.1 | 129.8 | - | - |
| 8.1 |
| 9.9 |
| 11.9 |
| 5.6 |
| 3.4 |
| 11.6 |
| - |
| - |
| Income From Equity Investments | (2.7) | (0.3) | (0.2) | (0.6) | (0.6) | (1.4) | (0.7) | - | (0.3) | - | - |
| Other Non-Operating Income | 2.8 | 8.0 | 1.1 | 8.9 | 17.8 | 22.4 | 11.8 | 0.3 | 4.3 | - | - |
| Pre-Tax Income | 296.8 | 185.5 | 186.9 | 149.1 | 434.6 | 105.1 | 388.8 | 306.8 | 72.9 | - | - |
| 150.1 |
| 119.7 |
| 366.3 |
| 91.2 |
| 329.6 |
| 287.6 |
| 36.9 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 239.8 | 150.8 | 150.1 | 119.7 | 366.3 | 91.2 | 329.6 | 287.6 | 36.9 | - | - |
| Net Income Attributable To Parent | 239.8 | 150.8 | 150.1 | 118.9 | 366.2 | 91.2 | 329.6 | 287.6 | 36.9 | - | - |
| Less: Minority Interest | - | - | - | 0.9 | 0.0 | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 239.8 | 150.8 | 150.1 | 118.9 | 366.2 | 91.2 | 329.6 | 287.6 | 4.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 338.9 | 331.4 | 328.5 | 348.0 | 368.5 | 364.7 | 355.6 | 337.9 | 113.6 | 110.6 | 110.6 |
| Shares Diluted | 355.1 | 339.3 | 359.8 | 392.8 | 415.0 | 411.2 | 375.8 | 362.8 | 140.9 | 110.6 | 110.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |