| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 347.2 | 290.3 | 351.2 | 468.7 | 832.3 | 892.8 | 667.6 | 372.5 | - | - |
| Cost of Revenue | 259.3 | 215.1 | 271.0 | 361.8 | 644.3 | 726.8 | 512.1 | 268.1 | - | - |
| Gross Profit | 87.9 | 75.2 | 80.2 | 106.9 | 188.0 | 166.0 | 155.5 | 104.4 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | 23.7 | 19.6 | 31.4 | 43.5 | 48.9 | 40.7 | 29.4 | 18.1 | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 18.4 | 21.4 | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 1.8 | 2.3 | 0.2 | 2.6 | 0.9 | 6.6 | 6.5 | 3.5 | - | - |
| Net Income From Continuing Ops | 20.3 | 19.8 | (16.8) | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.10 | 0.04 | (0.06) | (0.19) | 0.07 | 0.13 | 0.20 | 0.10 | - | - |
| EPS Diluted | 0.10 | 0.04 | (0.06) | (0.19) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 24.4 | 25.4 | - | - | - | - | - | - | - | - |
| EBIT | 18.4 | 21.4 | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 39.7 | 28.9 | 56.6 | 89.2 | 117.9 | 91.5 | 76.0 | 55.2 | - | - |
| General & Administrative | 12.3 | 9.7 | 11.5 | 17.6 | 15.3 | 10.6 | 10.5 | 19.7 | - | - |
| Depreciation & Amortization | 6.0 | 4.0 | 9.1 | 12.8 | 11.3 | 8.3 | 3.4 | 0.3 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 6.1 | 4.5 | 2.5 | 3.2 | 4.3 | 5.0 | 5.2 | 0.3 | - | - |
| Total Operating Expenses | 75.7 | 58.2 | 99.5 | 150.3 | 182.1 | 142.8 | 116.0 | 93.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 22.1 | 22.1 | (12.3) | (38.3) | 14.8 | 33.4 | 48.7 | 13.0 | - | - |
| (40.2) |
| 13.9 |
| 26.7 |
| 42.2 |
| 9.5 |
| - |
| - |
| Net Income From Discontinued Ops | - | (11.3) | - | - | - | - | - | - | - | - |
| Net Income | 20.3 | 8.5 | (12.6) | (41.0) | 13.9 | 26.7 | 42.2 | 9.5 | - | - |
| Net Income Attributable To Parent | 20.3 | 8.7 | (11.9) | (39.9) | 13.9 | 26.6 | 42.0 | 9.5 | - | - |
| Less: Minority Interest | 0.0 | (0.1) | (0.7) | (1.0) | 0.0 | 0.2 | 0.2 | (0.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 20.3 | 8.7 | (11.9) | (39.9) | 13.9 | 26.6 | 42.0 | 7.4 | - | - |
| 0.06 |
| 0.12 |
| 0.19 |
| 0.09 |
| - |
| - |
| Shares Basic | 204.0 | 204.8 | 206.4 | 208.3 | 209.6 | 208.8 | 208.2 | 71.8 | 20.7 | 12.2 |
| Shares Diluted | 210.9 | 206.7 | 207.7 | 210.3 | 220.7 | 215.6 | 215.9 | 79.6 | 25.6 | 12.2 |
| - |
| - |
| - |
| - |
| - |