| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 3,008.9 | 2,250.2 | 1,490.4 | 1,019.8 | 4,390.9 | 4,495.8 | 3,273.3 | 2,563.0 | 1,715.0 | 1,043.1 | 619.9 | 434.0 | 313.9 | 225.9 | 177.5 | 110.6 | 69.3 |
| Cost of Revenue | 1,343.4 | 1,050.0 | 684.3 | 436.4 | 2,203.3 | 2,048.6 | 1,468.6 | 1,164.5 | 882.3 | 522.3 | 303.6 | 203.1 | 151.5 | 115.7 | 95.6 | 56.1 | 37.4 |
| Gross Profit | 1,665.5 | 1,200.3 | 806.1 | 583.4 | 2,187.6 | 2,447.2 | 1,804.7 | 1,398.5 | 832.7 | 520.8 | 316.3 | 230.9 | 162.4 | 110.2 | 81.9 | 54.4 | |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 276.0 | (3.2) | (69.2) | (90.7) | (614.5) | (438.2) | 137.4 | 341.6 | 208.6 | 134.6 | 85.1 | 67.2 | 57.4 | 31.4 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 154.4 | 38.3 | 15.4 | 20.0 | 397.0 | (69.9) | 69.3 | 76.5 | 44.7 | 34.1 | 33.5 | 9.4 | 6.7 | 4.1 | 4.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 2.79 | 0.42 | (0.02) | (0.64) | (5.29) | (0.57) | (0.56) | 1.93 | 1.13 | 0.72 | 0.64 | 0.42 | 0.39 | 0.21 | 0.16 | 0.18 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 344.7 | 42.6 | (45.5) | (55.4) | (443.2) | (301.3) | 237.0 | 418.3 | 259.5 | 163.5 | 103.2 | 79.0 | 66.9 | 38.4 | 26.2 | 28.4 | |
| 31.9 |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 889.1 | 748.8 | 461.9 | 283.0 | 1,118.1 | 1,680.1 | 852.8 | 484.0 | 242.1 | 126.0 | 73.6 | 53.9 | 35.8 | 27.7 | 23.2 | 9.9 | 5.6 |
| General & Administrative | 500.4 | 454.7 | 413.5 | 413.8 | 1,199.7 | 1,117.3 | 795.0 | 579.7 | 386.3 | 263.3 | 161.0 | 110.2 | 70.3 | 51.1 | 37.8 | 19.1 | 10.9 |
| Depreciation & Amortization | 68.6 | 45.8 | 23.7 | 35.3 | 171.4 | 137.0 | 99.5 | 76.7 | 50.9 | 28.9 | 18.2 | 11.7 | 9.5 | 7.0 | 5.2 | 2.8 | 1.3 |
| Amortization of Intangibles | 3.8 | 2.3 | 1.4 | 1.2 | 13.9 | 24.0 | 15.7 | 12.2 | 8.3 | 4.6 | 1.0 | 0.7 | 0.5 | 0.3 | 0.5 | 0.7 | 0.8 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,389.4 | 1,203.4 | 875.4 | 696.8 | 2,822.9 | 2,904.9 | 1,676.8 | 1,063.7 | 628.7 | 389.3 | 234.6 | 164.1 | 106.1 | 79.4 | 61.1 | 29.0 | 16.4 |
| 21.0 |
| 25.6 |
| 15.4 |
| - |
| Interest Expense | - | - | - | - | 7.9 | 16.9 | 11.8 | 17.6 | 16.6 | 13.1 | 7.5 | 5.8 | 0.0 | - | - | 0.1 | 0.0 |
| Income From Equity Investments | (0.9) | (9.5) | (6.2) | (2.2) | 10.8 | 11.7 | (7.7) | (16.2) | (7.7) | (8.0) | (0.7) | (0.7) | 0.0 | - | - | - | - |
| Other Non-Operating Income | 390.2 | 64.7 | 48.8 | (82.4) | 17.0 | 141.8 | (95.3) | 131.7 | 17.4 | 23.1 | (2.5) | (2.0) | 0.4 | 0.8 | 4.2 | 0.0 | (0.1) |
| Pre-Tax Income | 685.4 | 132.1 | 17.5 | (109.7) | (778.1) | (224.6) | (50.7) | 457.2 | 247.0 | 154.6 | 136.9 | 77.2 | 67.3 | 37.5 | 28.5 | 27.0 | 15.6 |
| 2.6 |
| 1.4 |
| Net Income From Continuing Ops | 530.1 | 84.3 | (4.1) | (132.0) | (1,164.3) | (143.1) | (127.7) | 364.5 | 194.7 | 112.5 | 102.8 | 67.1 | 60.6 | 33.4 | 24.3 | 24.4 | 14.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 530.1 | 84.3 | (4.1) | (132.0) | (1,164.3) | (143.1) | (127.7) | 364.5 | 194.7 | 112.5 | 102.8 | 67.1 | 60.6 | 33.4 | 24.3 | 24.0 | 14.2 |
| Net Income Attributable To Parent | 530.8 | 84.6 | (3.6) | (135.6) | (1,136.1) | (116.0) | (110.2) | 367.2 | 198.4 | 116.9 | 102.9 | 67.2 | 60.6 | 33.4 | 24.3 | 24.0 | 14.2 |
| Less: Minority Interest | (0.6) | (0.3) | (0.6) | 3.6 | (28.2) | (27.1) | (17.5) | (2.7) | (3.8) | (4.4) | (0.1) | (0.0) | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 530.8 | 84.6 | (3.6) | (135.6) | (1,136.1) | (116.0) | (110.2) | 367.2 | 198.4 | 116.9 | 102.9 | 67.2 | 60.6 | 33.4 | 24.3 | 24.0 | 14.2 |
| 0.11 |
| EPS Diluted | 2.75 | 0.41 | (0.02) | (0.64) | (5.29) | (0.57) | (0.56) | 1.83 | 1.03 | 0.66 | 0.60 | 0.41 | 0.38 | 0.21 | 0.16 | 0.18 | 0.11 |
| Shares Basic | 190.4 | 202.0 | 203.3 | 212.6 | 214.8 | 203.6 | 198.2 | 190.0 | 175.0 | 162.5 | 160.1 | 158.4 | 156.7 | 155.6 | 154.0 | 131.9 | 120.0 |
| Shares Diluted | 192.9 | 205.2 | 203.3 | 212.6 | 214.8 | 203.6 | 198.2 | 200.2 | 194.3 | 188.5 | 183.1 | 163.6 | 159.4 | 156.6 | 155.9 | 136.4 | 125.0 |
| 16.7 |
| EBIT | 276.0 | (3.2) | (69.2) | (90.7) | (614.5) | (438.2) | 137.4 | 341.6 | 208.6 | 134.6 | 85.1 | 67.2 | 57.4 | 31.4 | 21.0 | 25.6 | 15.4 |