| (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 | 880.6 | 672.4 | 517.9 | 570.7 | 416.1 | 269.4 | 224.9 | 251.1 | 222.0 | 163.9 | 148.5 | 120.6 | 111.5 | 96.2 | 102.8 | 86.6 | 39.3 |
| Cost of Revenue | 375.4 | 285.3 | 224.7 | 253.8 | 180.7 | 118.2 | 103.1 | 105.9 | 90.8 | 88.6 | 71.4 | 57.0 | 52.4 | 45.0 | 44.8 | 39.2 | 21.7 |
| Gross Profit | 505.2 | 387.1 | 293.2 | 317.0 | 235.4 | 151.2 | 121.8 | 145.2 | 131.2 | 75.3 | 77.1 | 63.6 | 59.1 | 51.2 | 58.0 | 47.4 | 17.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 143.4 | 110.3 | 88.0 | 90.5 | 65.9 | 53.0 | 44.5 | 45.5 | 39.0 | 35.0 | 39.7 | 29.5 | 29.6 | 24.6 | 18.7 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 253.5 | 187.5 | 132.3 | 149.9 | 112.4 | 55.6 | 36.4 | 60.4 | 57.8 | 10.2 | 11.6 | 16.9 | 12.3 | 10.6 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | 3.1 | 3.0 | 2.3 | 1.2 | 0.6 | 0.6 | 0.7 | 1.4 | 0.9 | 0.3 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 44.1 | 32.5 | 18.4 | 18.2 | 16.2 | 8.6 | 4.3 | 9.1 | 13.6 | 1.7 | (3.5) | (1.2) | 2.5 | 0.1 | (2.5) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 8.61 | 6.31 | 4.73 | 4.89 | 3.28 | 1.71 | 1.26 | 1.94 | 1.68 | 0.35 | 0.58 | 0.68 | 0.39 | 0.44 | 1.07 | 0.91 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 266.9 | 199.3 | 142.6 | 158.6 | 118.9 | 61.4 | 41.8 | 65.5 | 61.4 | 14.2 | 16.2 | 20.9 | 15.9 | 13.4 | 26.4 | 23.1 | |
| 12.4 |
| 6.9 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 82.2 | 65.1 | 52.5 | 52.7 | 39.9 | 30.1 | 28.2 | 28.0 | 24.6 | 21.5 | 16.0 | 12.7 | 12.0 | 12.0 | 11.4 | 10.1 | 6.0 |
| General & Administrative | 26.1 | 24.2 | 20.4 | 23.9 | 17.3 | 12.5 | 10.1 | 8.7 | 8.1 | 6.8 | 8.5 | 4.5 | 5.2 | 4.0 | 3.2 | 3.0 | 2.2 |
| Depreciation & Amortization | 13.5 | 11.7 | 10.3 | 8.6 | 6.5 | 5.9 | 5.4 | 5.1 | 3.6 | 4.0 | 4.6 | 4.0 | 3.5 | 2.8 | 1.7 | 1.3 | 1.3 |
| Amortization of Intangibles | 8.9 | 5.6 | 5.9 | 6.0 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.5 | 5.0 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 251.7 | 199.5 | 160.9 | 167.0 | 123.1 | 95.6 | 85.4 | 84.8 | 73.4 | 65.1 | 65.5 | 46.7 | 46.7 | 40.6 | 33.3 | 25.5 | 15.1 |
| 24.7 |
| 21.9 |
| 2.5 |
| 0.2 |
| Interest Expense | 2.0 | 1.3 | 1.3 | 1.3 | 4.2 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 303.3 | 216.3 | 154.7 | 158.4 | 109.3 | 56.5 | 39.5 | 63.4 | 60.1 | 11.4 | 12.2 | 17.5 | 13.0 | 12.0 | 25.6 | 22.2 | 2.6 |
| - |
| - |
| Net Income From Continuing Ops | 259.2 | 183.8 | 136.3 | 140.2 | 93.1 | 47.9 | 35.2 | 54.4 | 46.5 | 9.6 | 15.7 | 18.7 | 10.5 | 11.8 | 28.1 | 22.2 | 2.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 259.2 | 183.8 | 136.3 | 140.2 | 93.1 | 47.9 | 35.2 | 54.4 | 46.5 | 9.6 | 15.7 | 18.7 | 10.5 | 11.8 | 28.1 | 22.2 | 2.6 |
| Net Income Attributable To Parent | 259.2 | 183.8 | 136.3 | 140.2 | 93.1 | 47.9 | 35.2 | 54.4 | 46.5 | 9.6 | 15.7 | 18.7 | 10.5 | 11.8 | 28.1 | 22.2 | 2.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 259.2 | 183.8 | 136.3 | 140.2 | 93.1 | 47.9 | 35.2 | 54.4 | 46.5 | 9.6 | 15.7 | 18.7 | 10.5 | 11.8 | 28.1 | 22.2 | 2.6 |
| 0.14 |
| EPS Diluted | 7.96 | 5.75 | 4.28 | 4.43 | 3.12 | 1.65 | 1.23 | 1.89 | 1.63 | 0.35 | 0.57 | 0.67 | 0.38 | 0.43 | 1.04 | 0.86 | 0.13 |
| Shares Basic | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.1 | 27.9 | 28.0 | 27.7 | 27.2 | 27.2 | 27.4 | 27.1 | 26.6 | 0.0 | 24.4 | 19.5 |
| Shares Diluted | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.9 | 28.6 | 28.8 | 28.5 | 27.5 | 27.5 | 27.8 | 27.4 | 27.3 | 0.0 | 25.7 | 20.1 |
| 3.7 |
| EBIT | 253.5 | 187.5 | 132.3 | 149.9 | 112.4 | 55.6 | 36.4 | 60.4 | 57.8 | 10.2 | 11.6 | 16.9 | 12.3 | 10.6 | 24.7 | 21.9 | 2.5 |