| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | 34.9 | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 65.2 | 4.0 | (24.4) | (380.4) | (140.5) | - |
| Non-Operating | ||||||
| Interest Income | 2.9 | 3.7 | 5.3 | 2.6 | 1.3 | - |
| Interest Expense | 0.9 | 2.1 | 1.0 | 0.9 | 2.6 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 8.1 | (7.8) | (6.0) | (16.2) | (22.6) | - |
| Net Income From Continuing Ops | 48.1 | (1.1) | (22.0) | (357.8) | (128.1) | - |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.30 | (0.01) | (0.14) | (2.20) | - | - |
| EPS Diluted | 0.30 | (0.01) | (0.14) | (2.20) | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 81.9 | 40.6 | 22.6 | (321.6) | (81.8) | - |
| EBIT | 65.2 | 4.0 | (24.4) | (380.4) | (140.5) | - |
| Selling & Marketing |
| 236.5 |
| 187.3 |
| 176.2 |
| 222.7 |
| 189.4 |
| - |
| General & Administrative | 39.3 | 42.0 | 37.5 | 33.4 | 68.0 | - |
| Depreciation & Amortization | 16.6 | 36.6 | 47.0 | 58.8 | 58.7 | - |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | 1,365.6 | - |
| (9.6) |
| (8.9) |
| (7.1) |
| (0.9) |
| (1.0) |
| - |
| Other Non-Operating Income | (1.5) | (5.7) | (0.8) | 5.6 | (7.9) | - |
| Pre-Tax Income | 65.8 | (0.1) | (20.9) | (373.1) | (149.7) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 48.1 | (1.1) | (22.0) | (357.8) | (128.1) | - |
| Net Income Attributable To Parent | 48.1 | (1.1) | (22.0) | (357.8) | (128.1) | - |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 48.1 | (1.1) | (22.0) | (357.8) | (208.0) | - |
| 161.3 |
| 161.6 |
| 162.2 |
| 162.8 |
| 96.3 |
| 18.8 |
| Shares Diluted | 162.2 | 161.6 | 162.2 | 162.8 | 96.3 | 18.8 |