| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 373.3 | 356.3 | 464.0 | 449.5 | 673.7 | 506.6 | 487.2 | 478.5 | 206.9 | 205.0 | 172.1 | 129.5 | 96.0 | 65.8 | 63.6 | 31.0 | 14.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | 34.2 | 18.0 | 14.8 | 6.6 | 2.5 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | 61.8 | 47.8 | 48.8 | 24.4 | 11.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 111.1 | 86.8 | 154.6 | 157.8 | 188.1 | 192.9 | 131.4 | 134.8 | 119.4 | 96.1 | 86.3 | 89.7 | 60.6 | 25.8 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 10.2 | 6.9 | 5.7 | 6.1 | 6.3 | 3.3 | 2.5 | 2.0 | 0.2 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 42.6 | 36.8 | 37.0 | 38.7 | 46.1 | 39.6 | 31.6 | 32.3 | 30.6 | 22.8 | 20.1 | 24.5 | 16.3 | 9.0 | 7.8 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.23 | 0.19 | 0.41 | 4.14 | 6.14 | (3.68) | 3.90 | 4.02 | 4.15 | 3.29 | 2.95 | 2.60 | 1.87 | 0.82 | 0.86 | 0.53 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 133.5 | 108.3 | 176.9 | 180.4 | 211.1 | 208.0 | 146.6 | 148.2 | 132.0 | 104.9 | 91.6 | 93.3 | 63.0 | 27.7 | 26.1 | 16.1 | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 43.7 | 40.7 | 38.8 | 34.1 | 60.2 | 42.6 | 42.6 | 40.6 | 38.3 | 33.8 | 26.4 | 24.6 | 18.1 | 8.9 | 13.6 | 7.3 | 4.4 |
| Depreciation & Amortization | 22.4 | 21.5 | 22.3 | 22.6 | 23.0 | 15.1 | 15.1 | 13.4 | 12.6 | 8.8 | 5.3 | 3.6 | 2.5 | 1.8 | 1.0 | 0.4 | 0.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (9.0) | (12.8) | (15.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 262.2 | 269.5 | 309.4 | 291.7 | 485.5 | 313.8 | 355.8 | 343.7 | 315.1 | 265.9 | 241.0 | 158.2 | 103.2 | 60.9 | 47.1 | 22.2 | 9.9 |
| 25.1 |
| 15.7 |
| 4.7 |
| 0.1 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (0.2) | (15.3) | 7.6 | 12.9 | 47.4 | 15.4 | 16.6 | 2.1 | 14.2 | 3.2 | 3.3 | 2.2 | 1.2 | 0.6 | (0.0) | (0.0) | - |
| Other Non-Operating Income | 11.4 | 32.0 | 15.7 | 8.9 | 15.6 | (282.6) | 7.6 | 12.4 | 14.1 | 9.5 | 11.7 | 7.9 | 7.5 | 5.4 | 6.7 | 0.7 | (0.4) |
| Pre-Tax Income | 122.5 | 118.9 | 170.3 | 166.7 | 203.7 | (89.7) | 139.0 | 147.1 | 133.5 | 105.7 | 98.0 | 97.5 | 68.1 | 31.3 | 31.8 | 16.3 | 4.3 |
| 4.8 |
| 0.6 |
| Net Income From Continuing Ops | 79.7 | 66.7 | 141.0 | 140.9 | 205.0 | (114.0) | 124.1 | 116.9 | 117.1 | 86.1 | 81.2 | 75.2 | 53.0 | 22.9 | 24.0 | 11.5 | 3.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 79.7 | 66.7 | 141.0 | 140.9 | 205.0 | (114.0) | 124.1 | 116.9 | 117.1 | 86.1 | 81.2 | 75.2 | 53.0 | 22.9 | 24.0 | 11.5 | 3.6 |
| Net Income Attributable To Parent | 79.9 | 65.1 | 142.2 | 141.6 | 206.2 | (114.2) | 119.1 | 118.0 | 117.3 | 92.7 | 82.7 | 72.4 | 51.4 | 22.8 | 24.0 | 11.5 | 3.6 |
| Less: Minority Interest | (0.2) | 1.6 | (1.2) | (0.7) | (1.3) | 0.3 | 5.0 | (1.1) | (2.1) | (5.8) | (1.5) | 2.8 | 1.6 | 0.1 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 |
| Net Income To Common Shareholders | 79.9 | 65.1 | 142.2 | 141.6 | 206.2 | (114.2) | 119.1 | 118.0 | 117.3 | 92.7 | 82.7 | 72.4 | 51.4 | 22.8 | 24.0 | 11.4 | 3.4 |
| 0.20 |
| EPS Diluted | 0.23 | 0.18 | 0.41 | 4.14 | 6.10 | (3.68) | 3.86 | 3.88 | 3.98 | 3.18 | 2.83 | 2.57 | 1.84 | 0.81 | 0.84 | 0.46 | 0.13 |
| Shares Basic | 348.8 | 350.8 | 347.4 | 341.7 | 335.9 | 31.0 | 30.6 | 29.3 | 28.3 | 28.2 | 28.1 | 27.9 | 27.5 | 27.8 | 27.9 | 16.7 | 11.1 |
| Shares Diluted | 352.0 | 352.4 | 347.4 | 342.0 | 337.8 | 31.0 | 30.9 | 30.7 | 30.2 | 30.0 | 30.1 | 28.2 | 28.0 | 28.1 | 28.5 | 19.0 | 16.8 |
| 5.0 |
| EBIT | 111.1 | 86.8 | 154.6 | 157.8 | 188.1 | 192.9 | 131.4 | 134.8 | 119.4 | 96.1 | 86.3 | 89.7 | 60.6 | 25.8 | 25.1 | 15.7 | 4.7 |