| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 288.8 | 272.7 | 304.2 | 336.8 | 393.5 | 337.7 | 315.1 | 287.1 |
| Cost of Revenue | 37.8 | 43.5 | 37.4 | 50.5 | 59.0 | 59.4 | 56.9 | 48.1 |
| Gross Profit | 251.0 | 229.2 | 266.8 | 286.3 | 334.5 | 278.4 | 258.2 | 239.1 |
| Operating Expenses | ||||||||
| Research & Development | 4.2 | 3.4 | 4.8 | 6.2 | 9.6 | 10.2 | 14.6 | 11.1 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 53.8 | 40.8 | 81.0 | 89.4 | 17.9 | (99.5) | (66.0) | (149.7) |
| Non-Operating | ||||||||
| Interest Income | 3.4 | 5.3 | 4.4 | 2.4 | 2.5 | 4.0 | - | - |
| Interest Expense | 0.1 | 0.7 | 1.1 | 1.5 | 1.7 | 1.8 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 8.5 | 0.2 | 3.5 | 1.7 | (3.1) | (0.0) | 0.4 | 0.0 |
| Net Income From Continuing Ops | 52.3 | 46.9 | 90.3 | 93.2 | 33.3 | |||
| Per Share | ||||||||
| EPS Basic | 7.76 | 6.87 | 13.08 | 13.65 | - | - | - | - |
| EPS Diluted | 7.76 | 6.87 | 13.08 | 13.65 | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | 58.0 | 44.9 | 85.3 | 96.2 | 23.9 | (93.3) | (60.7) | (145.9) |
| EBIT | 53.8 | 40.8 | 81.0 | 89.4 | 17.9 | (99.5) | ||
| - |
| - |
| - |
| Selling & Marketing | 162.7 | 166.7 | 160.9 | 163.8 | 274.4 | 325.5 | 257.4 | 313.1 |
| General & Administrative | 20.6 | 18.2 | 20.2 | 26.9 | 32.6 | 42.2 | 52.2 | 64.5 |
| Depreciation & Amortization | 4.1 | 4.0 | 4.3 | 6.8 | 6.0 | 6.2 | 5.3 | 3.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 197.2 | 188.3 | 185.8 | 196.9 | 316.6 | 377.9 | 324.2 | 388.7 |
| 2.1 |
| 0.3 |
| Income From Equity Investments | (0.6) | (1.9) | (1.4) | 0.9 | (0.8) | 0.2 | (0.0) | 0.2 |
| Other Non-Operating Income | 4.3 | 3.6 | 4.8 | 3.6 | 6.1 | 31.1 | 3.1 | 4.7 |
| Pre-Tax Income | 61.4 | 48.9 | 95.2 | 94.0 | 31.0 | (66.3) | (56.4) | (135.1) |
| (66.1) |
| (56.8) |
| (134.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 52.3 | 46.9 | 90.3 | 93.2 | 33.3 | (66.1) | (56.8) | (134.8) |
| Net Income Attributable To Parent | 52.3 | 46.9 | 90.3 | 93.4 | 34.4 | (66.0) | (56.7) | (134.8) |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | (0.1) | (1.1) | (0.1) | (0.1) | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 52.3 | 46.9 | 90.3 | 93.4 | 34.4 | (66.0) | (56.7) | (134.8) |
| - |
| - |
| Shares Basic | 6.7 | 6.8 | 6.9 | 6.8 | 6.7 | 6.8 | - | - |
| Shares Diluted | 6.7 | 6.8 | 6.9 | 6.8 | 6.7 | 6.8 | - | - |
| (66.0) |
| (149.7) |