| (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 | 885.6 | 803.6 | 639.1 | 945.9 | 922.1 | 539.5 | 457.3 | 530.3 | 523.4 | 556.1 | 361.3 | 289.3 | 225.3 | 281.4 | 223.8 | 132.8 | - |
| Cost of Revenue | 458.1 | 434.8 | 368.8 | 480.1 | 461.3 | 279.4 | 235.1 | 269.5 | 272.2 | 281.5 | 176.8 | 139.6 | 118.7 | 149.7 | 115.8 | 70.6 | - |
| Gross Profit | 427.5 | 368.8 | 270.4 | 465.8 | 460.8 | 260.2 | 222.2 | 260.8 | 251.2 | 274.6 | 184.5 | 149.7 | 106.6 | 131.7 | 108.0 | 62.2 | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 262.7 | 217.8 | 174.4 | 188.5 | 164.3 | 121.8 | 110.3 | 102.0 | 102.1 | 92.4 | 71.2 | 60.9 | 46.5 | 51.0 | 40.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 93.0 | 90.9 | 39.9 | 213.9 | 245.9 | 80.5 | 52.1 | 104.8 | 95.3 | 137.3 | 76.4 | 59.1 | 35.3 | 52.7 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 9.7 | 14.5 | 12.2 | 2.7 | 1.3 | 4.6 | 6.8 | 6.3 | 4.3 | 2.2 | 2.0 | 2.2 | 1.8 | 1.4 | 0.6 | 0.4 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 17.5 | 18.2 | 8.2 | 40.1 | 47.3 | 5.8 | 7.7 | 11.8 | 24.0 | 27.7 | 18.2 | 16.1 | 9.8 | 7.1 | 5.7 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.91 | 0.66 | 0.40 | 1.30 | 1.43 | 0.57 | 0.46 | 0.68 | 0.53 | 0.79 | 0.44 | 0.33 | 0.21 | 0.37 | 0.34 | (0.05) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 123.2 | 116.2 | 61.7 | 232.9 | 263.0 | 94.0 | 64.6 | 116.7 | 105.9 | 146.7 | 84.4 | 66.0 | 41.7 | 58.6 | 46.6 | 10.8 | |
| 33.8 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 34.4 | 27.5 | 26.9 | 31.5 | 28.8 | 24.8 | 25.1 | 29.3 | 25.9 | 25.8 | 20.2 | 16.3 | 13.6 | 15.9 | 14.5 | 11.9 | - |
| General & Administrative | 37.4 | 31.4 | 27.9 | 31.4 | 21.8 | 15.6 | 17.9 | 17.6 | 16.9 | 17.1 | 15.7 | 13.4 | 11.3 | 12.2 | 11.3 | 9.7 | - |
| Depreciation & Amortization | 30.2 | 25.3 | 21.8 | 18.9 | 17.2 | 13.6 | 12.4 | 11.8 | 10.6 | 9.5 | 7.9 | 6.9 | 6.4 | 5.9 | 5.6 | 4.8 | - |
| Amortization of Intangibles | - | - | - | - | 0.0 | 0.0 | 0.8 | 3.0 | 2.5 | 2.1 | 1.1 | 0.0 | 0.0 | 0.0 | 0.7 | 2.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 334.5 | 277.9 | 230.5 | 251.9 | 214.9 | 179.7 | 170.0 | 156.0 | 155.8 | 137.3 | 108.1 | 90.6 | 71.3 | 79.1 | 67.1 | 56.2 | - |
| 41.0 |
| 6.0 |
| - |
| - |
| Interest Expense | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 47.1 | 16.5 | 21.2 | (1.3) | 1.4 | 5.1 | 19.9 | 5.0 | 3.7 | 1.4 | 2.1 | 1.5 | 1.8 | 1.7 | 6.2 | (11.8) | - |
| Pre-Tax Income | 140.1 | 107.4 | 61.0 | 212.6 | 247.3 | 85.6 | 72.1 | 109.9 | 99.0 | 138.6 | 78.5 | 60.6 | 37.1 | 54.3 | 47.2 | (5.8) | - |
| (0.5) |
| - |
| Net Income From Continuing Ops | 122.6 | 89.2 | 52.9 | 172.5 | 200.0 | 79.7 | 64.4 | 98.1 | 75.0 | 110.9 | 60.3 | 44.5 | 27.4 | 47.2 | 41.5 | (5.2) | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 122.6 | 89.2 | 52.9 | 172.5 | 200.0 | 79.7 | 64.4 | 98.1 | 75.0 | 110.9 | 60.3 | 44.5 | 27.4 | 47.2 | 41.5 | (5.2) | - |
| Net Income Attributable To Parent | 122.6 | 89.2 | 52.9 | 172.5 | 200.0 | 79.7 | 64.4 | 98.1 | 75.0 | 110.9 | 60.3 | 44.5 | 27.4 | 47.2 | 41.5 | (5.2) | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 122.6 | 89.2 | 52.9 | 172.5 | 200.0 | 79.7 | 64.4 | 98.1 | 75.0 | 110.9 | 60.3 | 44.5 | 27.4 | 47.2 | 41.5 | (5.2) | - |
| - |
| EPS Diluted | 0.91 | 0.66 | 0.40 | 1.29 | 1.43 | 0.57 | 0.46 | 0.68 | 0.52 | 0.78 | 0.43 | 0.33 | 0.20 | 0.35 | 0.32 | (0.05) | - |
| Shares Basic | 134.3 | 134.6 | 133.4 | 133.0 | 139.4 | 139.4 | 140.7 | 144.1 | 142.7 | 140.9 | 138.1 | 134.6 | 132.3 | 129.3 | 123.1 | 116.2 | 110.7 |
| Shares Diluted | 134.7 | 134.9 | 133.9 | 133.6 | 140.0 | 139.9 | 141.2 | 144.5 | 143.6 | 142.1 | 139.6 | 136.8 | 134.6 | 134.5 | 129.4 | 116.2 | 110.7 |
| - |
| EBIT | 93.0 | 90.9 | 39.9 | 213.9 | 245.9 | 80.5 | 52.1 | 104.8 | 95.3 | 137.3 | 76.4 | 59.1 | 35.3 | 52.7 | 41.0 | 6.0 | - |