| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 2,537.9 | 2,148.8 | 1,862.9 | 1,580.8 | 1,394.4 | 1,307.7 | 1,236.1 | 1,155.5 | 845.9 | 503.4 | 241.4 |
| Cost of Revenue | 334.8 | 324.1 | 332.2 | 321.2 | 291.9 | 286.7 | 304.1 | 386.0 | 327.3 | 170.8 | 101.0 |
| Gross Profit | 2,203.1 | 1,824.7 | 1,530.7 | 1,259.6 | 1,102.5 | 1,021.0 | 932.0 | 769.4 | 518.6 | 332.6 | 140.5 |
| Operating Expenses | |||||||||||
| Research & Development | 736.8 | 639.0 | 581.0 | 573.0 | 558.0 | 554.0 | 500.7 | 313.8 | 288.6 | 116.4 | 73.5 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | 172.5 | 7.6 | (207.2) | (458.9) | (662.1) | (828.9) | (598.0) | (280.4) | (348.4) | (104.6) | (118.8) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 23.3 | 23.5 | 21.0 | 19.3 | 18.5 | 17.7 | 8.1 | 7.4 | 4.9 | 2.3 | 1.5 |
| Net Income From Continuing Ops | 188.4 | (124.8) | |||||||||
| Per Share | |||||||||||
| EPS Basic | 0.70 | (0.51) | (1.09) | (3.62) | (5.02) | (4.48) | - | - | - | - | - |
| EPS Diluted | 0.65 | (0.51) | (1.09) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 245.2 | 80.8 | (130.8) | (370.9) | (567.7) | (735.1) | (520.4) | (230.1) | (310.0) | (78.2) | (102.2) |
| EBIT | 172.5 | 7.6 | (207.2) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1,056.5 | 977.3 | 924.7 | 979.1 | 1,052.8 | 1,160.4 | 909.8 | 649.7 | 501.0 | 286.6 | 161.8 |
| General & Administrative | 237.3 | 200.9 | 232.2 | 166.4 | 153.8 | 135.5 | 119.6 | 86.4 | 77.3 | 34.3 | 23.9 |
| Depreciation & Amortization | 72.7 | 73.2 | 76.4 | 88.0 | 94.4 | 93.8 | 77.6 | 50.3 | 38.4 | 26.4 | 16.6 |
| Amortization of Intangibles | 2.5 | 3.7 | 10.7 | 16.2 | 17.4 | 17.4 | 16.8 | 6.6 | 2.2 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,030.6 | 1,817.1 | 1,737.9 | 1,718.5 | 1,764.6 | 1,849.9 | 1,530.1 | 1,049.8 | 867.0 | 437.2 | 259.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 39.1 | (108.9) | (26.4) | (320.8) | (355.0) | (26.3) | (15.0) | (9.3) | (26.4) | (1.3) | (5.8) |
| Pre-Tax Income | 211.6 | (101.3) | (233.6) | (779.7) | (1,017.1) | (855.2) | (613.1) | (289.7) | (374.8) | (105.9) | (124.6) |
| (254.6) |
| (798.9) |
| (1,035.6) |
| (872.9) |
| (621.2) |
| (297.2) |
| (379.6) |
| (108.2) |
| (126.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 188.4 | (124.8) | (254.6) | (798.9) | (1,035.6) | (872.9) | (621.2) | (297.2) | (379.6) | (108.2) | (126.1) |
| Net Income Attributable To Parent | 188.4 | (124.8) | (254.6) | (798.9) | (1,035.6) | (872.9) | (621.2) | (297.2) | (379.6) | (108.2) | (126.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 188.4 | (124.8) | (254.6) | (798.9) | (1,035.6) | (872.9) | (621.2) | (297.2) | (379.6) | (108.2) | (126.1) |
| (3.62) |
| (5.02) |
| (4.48) |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - |
| Shares Diluted | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - |
| (458.9) |
| (662.1) |
| (828.9) |
| (598.0) |
| (280.4) |
| (348.4) |
| (104.6) |
| (118.8) |