| (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 | 301.9 | 274.9 | 261.3 | 293.4 | 286.5 | 250.0 | 252.1 | 234.4 | 211.4 | 196.6 | 216.6 | 221.9 | 193.0 | 189.2 | 167.0 | 144.1 | 108.9 |
| Cost of Revenue | 58.3 | 53.3 | 51.7 | 53.9 | 52.4 | 45.1 | 45.2 | 41.7 | 39.6 | 35.7 | 38.2 | 39.7 | 36.7 | 35.7 | 33.4 | 29.2 | 23.3 |
| Gross Profit | 243.5 | 221.6 | 209.6 | 239.5 | 234.1 | 204.9 | 206.9 | 192.7 | 171.8 | 160.9 | 178.4 | 182.2 | 156.3 | 153.5 | 133.7 | 114.9 | 85.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 79.0 | 74.7 | 82.6 | 86.6 | 74.1 | 66.8 | 61.8 | 57.7 | 59.0 | 51.7 | 50.0 | 44.1 | 41.0 | 36.2 | 36.1 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 11.4 | (3.9) | (31.7) | (3.3) | 18.2 | 6.2 | 16.9 | 7.5 | (6.7) | (12.7) | 18.0 | 25.1 | 17.6 | 30.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 9.1 | 6.6 | 3.8 | 4.9 | 14.8 | 4.3 | 3.1 | 3.1 | 5.7 | 1.7 | 5.3 | 5.9 | 4.0 | 4.0 | 1.3 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.47 | 0.14 | (0.50) | 0.00 | 0.17 | 0.21 | 0.48 | 0.26 | (0.17) | (0.20) | 0.40 | 0.55 | 0.40 | 0.73 | 0.51 | 0.49 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 23.1 | 7.9 | (19.4) | 8.4 | 28.4 | 16.7 | 28.2 | 17.3 | 4.6 | (2.4) | 27.4 | 33.2 | 25.7 | 40.8 | 28.7 | 17.5 | |
| 31.7 |
| 25.7 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 127.6 | 122.5 | 126.2 | 126.5 | 119.8 | 113.0 | 109.6 | 111.4 | 108.7 | 103.8 | 93.3 | 93.2 | 82.8 | 76.6 | 69.5 | 64.6 | 55.1 |
| General & Administrative | 25.5 | 28.3 | 32.4 | 29.8 | 21.9 | 18.9 | 18.6 | 16.1 | 17.6 | 18.1 | 17.0 | 19.8 | 14.9 | 9.7 | 9.6 | 10.2 | 11.9 |
| Depreciation & Amortization | 11.7 | 11.8 | 12.2 | 11.7 | 10.2 | 10.6 | 11.3 | 9.8 | 11.2 | 10.4 | 9.4 | 8.1 | 8.1 | 9.9 | 10.3 | 9.1 | 9.8 |
| Amortization of Intangibles | 4.0 | 4.0 | 4.0 | 3.7 | 1.9 | 1.9 | 2.4 | 0.9 | 1.2 | 1.1 | 1.2 | 1.7 | 3.1 | 3.0 | 3.8 | 4.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 232.1 | 225.5 | 241.3 | 242.9 | 215.8 | 198.8 | 190.0 | 185.2 | 178.4 | 173.6 | 160.4 | 157.1 | 138.7 | 122.5 | 115.2 | 106.5 | 92.7 |
| 18.4 |
| 8.5 |
| (7.1) |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 17.9 | 16.6 | 13.9 | 8.1 | 4.4 | 7.8 | 8.8 | 7.3 | 4.8 | 5.7 | 5.9 | 5.8 | 4.5 | 4.8 | 4.2 | 2.1 | - |
| Pre-Tax Income | 29.3 | 12.7 | (17.8) | 4.7 | 22.6 | 14.0 | 25.7 | 14.8 | (1.8) | (7.0) | 23.9 | 30.9 | 22.1 | 35.7 | 22.6 | 10.5 | (5.1) |
| 0.9 |
| 0.8 |
| Net Income From Continuing Ops | 20.3 | 6.0 | (21.6) | (0.2) | 7.8 | 9.6 | 22.6 | 11.7 | (7.5) | (8.7) | 18.6 | 25.0 | 18.1 | 31.8 | 21.3 | 9.6 | (5.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 20.3 | 6.0 | (21.6) | (0.2) | 7.8 | 9.6 | 22.6 | 11.7 | (7.5) | (8.7) | 18.6 | 25.0 | 18.1 | 31.8 | 21.3 | 9.6 | (5.9) |
| Net Income Attributable To Parent | 20.3 | 6.0 | (21.6) | (0.2) | 7.8 | 9.6 | 22.6 | 11.7 | (7.5) | (8.7) | 18.6 | 25.0 | 18.1 | 31.8 | 21.3 | 9.6 | (5.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 20.3 | 6.0 | (21.6) | (0.2) | 7.8 | 9.6 | 22.6 | 11.7 | (7.5) | (8.7) | 18.6 | 25.0 | 18.1 | 31.8 | 21.3 | 9.6 | (5.9) |
| (0.31) |
| EPS Diluted | 0.45 | 0.14 | (0.50) | 0.00 | 0.16 | 0.20 | 0.47 | 0.25 | (0.17) | (0.20) | 0.40 | 0.53 | 0.39 | 0.68 | 0.47 | 0.44 | (0.31) |
| Shares Basic | 42.9 | 42.0 | 42.9 | 44.9 | 45.9 | 46.5 | 46.8 | 45.3 | 43.5 | 43.9 | 45.9 | 45.3 | 44.8 | 43.7 | 41.9 | 19.6 | - |
| Shares Diluted | 44.7 | 43.4 | 42.9 | 44.9 | 47.5 | 47.7 | 48.5 | 47.7 | 43.5 | 43.9 | 46.7 | 46.9 | 46.7 | 46.6 | 45.8 | 21.7 | - |
| 2.7 |
| EBIT | 11.4 | (3.9) | (31.7) | (3.3) | 18.2 | 6.2 | 16.9 | 7.5 | (6.7) | (12.7) | 18.0 | 25.1 | 17.6 | 30.9 | 18.4 | 8.5 | (7.1) |