| (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 | 439.9 | 498.3 | 743.2 | 640.3 | 478.5 | 328.1 | 261.5 | 252.8 | 274.0 | 312.8 | 221.0 | 388.7 | 325.5 | 537.0 | 35.5 | 29.5 | 27.2 |
| Cost of Revenue | - | - | - | - | - | - | 25.5 | 23.8 | 24.7 | 25.9 | 7.9 | 11.0 | 6.1 | 5.5 | 2.8 | 1.6 | 1.5 |
| Gross Profit | - | - | - | - | - | - | 235.9 | 229.1 | 249.3 | 286.9 | 213.1 | 377.8 | 319.4 | 531.5 | 32.6 | 27.9 | 25.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 34.7 | 36.7 | 33.9 | 34.6 | 35.3 | 30.9 | 22.6 | 18.9 | 17.2 | 25.2 | 21.7 | 37.4 | 22.4 | 16.9 | 7.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (14.9) | (3.0) | 114.3 | 107.4 | 45.9 | 12.3 | 18.0 | 14.7 | (75.7) | 11.3 | (39.0) | 63.0 | 82.2 | 382.5 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 12.9 | 19.0 | 20.7 | 5.0 | 0.5 | 0.3 | 0.6 | 0.3 | 0.1 | 0.2 | 0.6 | 0.1 | 0.0 | 0.0 | 0.3 | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 3.0 | 2.9 | 20.3 | 14.4 | 6.6 | (0.6) | 1.6 | 2.8 | (8.8) | 0.2 | 0.7 | 10.8 | 22.6 | 75.4 | 0.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.19) | 0.27 | 2.44 | 2.17 | 1.13 | 0.38 | 0.50 | 0.31 | (2.81) | 0.01 | (0.96) | 0.63 | 0.53 | 5.57 | 0.58 | 0.87 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 2.8 | 13.4 | 128.4 | 121.3 | 55.8 | 22.2 | 27.7 | 24.4 | (59.1) | 37.3 | (27.6) | 84.3 | 84.4 | 384.3 | 5.9 | 12.0 | |
| 6.6 |
| 6.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 76.5 | 68.5 | 59.3 | 57.4 | 53.2 | 39.1 | 34.7 | 38.9 | 52.7 | 54.6 | 22.9 | 20.8 | 10.3 | 7.9 | 13.0 | 5.2 | 4.6 |
| General & Administrative | 36.4 | 38.7 | 32.1 | 27.7 | 23.2 | 15.8 | 15.0 | 16.5 | 21.9 | 28.8 | 31.1 | 36.7 | 19.1 | 4.7 | 7.6 | 4.7 | 3.3 |
| Depreciation & Amortization | 17.7 | 16.4 | 14.1 | 13.8 | 9.9 | 9.9 | 9.7 | 9.7 | 16.6 | 26.0 | 11.4 | 21.3 | 2.1 | 1.9 | 1.4 | 0.7 | 0.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 22.0 | 8.9 | 18.7 | 9.9 | 2.9 | 0.8 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 454.8 | 501.3 | 628.9 | 532.8 | 432.6 | 315.8 | 243.4 | 238.2 | 349.6 | 301.4 | 260.0 | 325.7 | 243.3 | 154.6 | 28.1 | 16.6 | 14.2 |
| 4.5 |
| 11.3 |
| 11.5 |
| - |
| Interest Expense | - | - | - | - | - | 1.0 | 2.3 | 3.9 | 4.8 | 5.3 | 2.3 | 0.7 | 0.4 | 0.4 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 9.9 | 18.5 | 21.0 | 4.5 | (0.6) | (2.6) | (3.5) | (3.8) | (5.9) | (8.3) | (1.9) | (2.9) | 2.8 | 7.7 | 1.3 | - | - |
| Pre-Tax Income | (5.0) | 15.5 | 135.2 | 111.9 | 45.3 | 9.6 | 14.5 | 10.9 | (81.6) | 3.1 | (41.0) | 60.1 | 85.0 | 390.2 | 5.8 | 11.6 | 11.6 |
| 3.2 |
| 3.5 |
| Net Income From Continuing Ops | (7.9) | 12.6 | 115.0 | 97.5 | 38.7 | 10.2 | 12.9 | 8.1 | (72.8) | 2.8 | (41.7) | 49.3 | 62.4 | 314.7 | 5.7 | 8.4 | 8.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | (2.6) | (27.0) | (6.5) | - | - | - | - | - |
| Net Income | (7.9) | 12.6 | 115.0 | 97.5 | 38.7 | 10.2 | 12.9 | 8.1 | (72.8) | 0.2 | (68.7) | 42.8 | 28.6 | 290.9 | 5.7 | 8.4 | 8.0 |
| Net Income Attributable To Parent | (7.9) | 12.6 | 115.0 | 97.5 | 38.7 | 10.2 | 12.9 | 8.1 | (72.8) | 0.2 | (68.7) | 42.8 | 28.6 | 290.9 | 5.7 | 8.4 | 8.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.9) | 12.6 | 115.0 | 97.5 | 38.7 | 10.2 | 12.9 | 8.1 | (72.8) | 0.2 | (68.7) | 42.8 | 28.6 | 290.9 | 5.7 | 8.4 | 8.0 |
| 0.86 |
| EPS Diluted | (0.19) | 0.25 | 2.30 | 2.03 | 1.02 | 0.36 | 0.49 | 0.31 | (2.81) | 0.01 | (0.96) | 0.58 | 0.52 | 5.46 | 0.57 | 0.85 | 0.84 |
| Shares Basic | 42.1 | 47.3 | 47.1 | 44.9 | 34.4 | 26.7 | 26.0 | 25.9 | 25.8 | 25.5 | 71.3 | 68.2 | - | - | - | - | - |
| Shares Diluted | 42.1 | 49.6 | 50.1 | 48.1 | 37.8 | 28.8 | 26.4 | 25.9 | 25.8 | 25.6 | 71.3 | 70.3 | 54.8 | 53.3 | 10.0 | 9.8 | - |
| 12.2 |
| EBIT | (14.9) | (3.0) | 114.3 | 107.4 | 45.9 | 12.3 | 18.0 | 14.7 | (75.7) | 11.3 | (39.0) | 63.0 | 82.2 | 382.5 | 4.5 | 11.3 | 11.5 |