| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 809.8 | 647.0 | 508.7 | 324.5 | 222.6 |
| Cost of Revenue | 221.1 | 178.7 | 150.5 | 106.5 | 69.4 |
| Gross Profit | 588.7 | 468.3 | 358.2 | 218.1 | 153.2 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 469.9 | 352.7 | 283.9 | 190.4 | 133.7 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 118.8 | 115.6 | 74.3 | 27.7 | 19.5 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 25.0 | 26.4 | 20.1 | 7.2 | 4.7 |
| Net Income From Continuing Ops | 110.7 | 101.5 | 58.5 | 21.7 | 13.9 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 1.95 | 1.77 | 1.06 | 0.41 | 0.26 |
| EPS Diluted | 1.80 | 1.64 | 1.00 | 0.39 | 0.26 |
| Shares Basic | - | - | |||
| Supplementary Data | |||||
| EBITDA | 129.5 | 125.4 | 82.9 | 32.1 | 23.5 |
| EBIT | 118.8 | 115.6 | 74.3 | 27.7 | 19.5 |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 10.7 | 9.8 | 8.6 | 4.4 | 4.0 |
| Amortization of Intangibles | 7.8 | 7.1 | 6.1 | 1.9 | 1.2 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | 135.7 | 127.9 | 78.6 | 28.9 | 18.6 |
| - |
| - |
| - |
| - |
| Net Income | 110.7 | 101.5 | 58.5 | 21.7 | 13.9 |
| Net Income Attributable To Parent | 110.7 | 101.5 | 58.5 | 21.7 | 13.9 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 110.7 | 101.5 | 58.5 | 21.7 | 13.9 |
| - |
| - |
| - |
| Shares Diluted | - | - | - | - | - |