| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 616.0 | 450.5 | 373.5 | 459.4 | 581.3 | 374.6 | 298.2 | 214.9 | - |
| Cost of Revenue | 495.4 | 382.2 | 293.1 | 362.3 | 453.8 | 288.9 | 228.4 | 186.0 | - |
| Gross Profit | 120.6 | 68.3 | 80.4 | 97.1 | 127.5 | 85.7 | 69.9 | 28.9 | - |
| Operating Expenses | |||||||||
| Research & Development | 23.8 | 17.8 | 21.3 | 25.6 | 21.2 | 16.1 | 9.7 | 13.4 | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (12.6) | (34.3) | (44.7) | (12.9) | 39.6 | 26.2 | 26.8 | (46.2) | - |
| Non-Operating | |||||||||
| Interest Income | 3.8 | 5.1 | 5.0 | 1.9 | 0.8 | 1.3 | 2.4 | 0.4 | - |
| Interest Expense | 0.9 | 0.8 | 0.2 | 0.8 | 1.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (3.3) | (3.2) | (1.4) | (3.2) | 7.4 | 3.2 | 1.2 | - | - |
| Net Income From Continuing Ops | (5.6) | (26.5) | (38.3) | (7.2) | |||||
| Per Share | |||||||||
| EPS Basic | (0.04) | (0.17) | (0.24) | (0.05) | 0.23 | 0.17 | 0.18 | - | - |
| EPS Diluted | (0.04) | (0.17) | (0.24) | (0.05) | 0.22 | ||||
| Supplementary Data | |||||||||
| EBITDA | 3.2 | (17.6) | (23.9) | 7.7 | 54.6 | 33.9 | 31.5 | (43.4) | - |
| EBIT | (12.6) | (34.3) | (44.7) | (12.9) | 39.6 | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 96.6 | 67.1 | 69.8 | 63.9 | 52.1 | 30.8 | 26.3 | 21.8 | - |
| General & Administrative | 13.0 | 17.9 | 34.4 | 23.0 | 22.3 | 16.1 | 11.4 | 39.9 | - |
| Depreciation & Amortization | 15.9 | 16.7 | 20.9 | 20.7 | 15.0 | 7.7 | 4.7 | 2.7 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 133.4 | 102.8 | 125.5 | 112.4 | 95.6 | 63.0 | 47.4 | - | - |
| 1.1 |
| 1.6 |
| 1.1 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (8.9) | (29.7) | (39.7) | (10.3) | 42.8 | 29.1 | 28.5 | (50.8) | - |
| 35.4 |
| 25.8 |
| 27.3 |
| (50.8) |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (5.6) | (26.5) | (38.3) | (7.2) | 35.4 | 25.8 | 27.3 | (50.8) | - |
| Net Income Attributable To Parent | (5.6) | (26.5) | (38.3) | (7.2) | 35.4 | 25.8 | 27.3 | (50.8) | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.6) | (26.5) | (38.3) | (7.2) | 35.4 | 25.8 | 27.3 | (50.8) | - |
| 0.16 |
| 0.18 |
| - |
| - |
| Shares Basic | 159.7 | 158.5 | 156.8 | 155.2 | 153.7 | 150.9 | 149.0 | 65.8 | 26.3 |
| Shares Diluted | 159.7 | 158.5 | 156.8 | 155.2 | 160.5 | 157.8 | 153.2 | 65.8 | 26.3 |
| 26.2 |
| 26.8 |
| (46.2) |
| - |