| (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 | - | - | - | - | - | - | 544.3 | 494.7 | 521.4 | 524.5 | 561.1 | 463.6 | 324.9 | 244.6 | 162.2 | - | - |
| Cost of Revenue | - | - | - | - | - | - | 409.3 | 357.2 | 404.9 | 422.0 | 429.3 | 333.0 | 239.5 | 176.3 | 118.3 | - | - |
| Gross Profit | - | - | - | - | - | - | 134.9 | 137.4 | 116.6 | 102.6 | 131.8 | 130.6 | 85.4 | 68.3 | 43.9 | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 37.3 | 33.8 | 45.4 | 44.5 | 29.6 | 17.3 | 12.8 | 13.4 | 22.9 | 21.5 | 22.1 | 19.6 | 12.9 | 10.3 | 5.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 111.6 | 91.7 | (277.6) | 17.6 | 3.3 | 17.9 | 26.2 | 34.5 | (210.3) | (121.0) | (43.9) | (18.5) | 6.9 | 13.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 6.6 | 5.1 | 3.0 | 8.3 | 10.9 | 8.0 | 2.6 | 2.4 | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 79.7 | 32.1 | 16.1 | 19.4 | 17.5 | 16.8 | 0.8 | 3.6 | (13.9) | (1.6) | 7.4 | 2.7 | 1.7 | 5.8 | 2.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.02) | 0.02 | (0.41) | (0.13) | 0.09 | (0.69) | (0.04) | (0.04) | (0.21) | (0.20) | (0.13) | (0.14) | (0.02) | 0.03 | 0.01 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 415.6 | 310.7 | (23.0) | 249.0 | 202.3 | 169.4 | 137.1 | 116.9 | (129.9) | (51.9) | 18.2 | 26.5 | 30.2 | 27.9 | 11.7 | - | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 39.9 | 36.1 | 37.5 | 45.2 | 40.1 | 36.0 | 29.6 | 25.0 | 39.5 | 50.8 | 55.5 | 46.3 | 25.5 | 17.6 | 12.9 | - | - |
| General & Administrative | 114.0 | 90.3 | 76.3 | 93.2 | 132.2 | 82.0 | 59.7 | 67.3 | 79.9 | 92.1 | 92.8 | 79.5 | 30.9 | 24.6 | 13.2 | - | - |
| Depreciation & Amortization | 304.0 | 219.0 | 254.6 | 231.4 | 198.9 | 151.6 | 110.9 | 82.4 | 80.5 | 69.2 | 62.1 | 45.0 | 23.3 | 14.9 | 9.4 | - | - |
| Amortization of Intangibles | - | - | - | 17.8 | 14.9 | 11.1 | 10.2 | 9.9 | 22.1 | 26.5 | 28.4 | 20.6 | 9.7 | 5.7 | 4.8 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2.4 |
| - |
| - |
| - |
| Interest Expense | 85.6 | 54.9 | 44.0 | 39.6 | 52.6 | 58.3 | 49.7 | 34.3 | 28.5 | 28.6 | 42.3 | 37.4 | 22.6 | 1.8 | 0.7 | - | - |
| Income From Equity Investments | 1.0 | 1.1 | 0.5 | 0.3 | (6.1) | 1.7 | (7.3) | (27.1) | 8.3 | 5.1 | 8.1 | (0.1) | (0.2) | (0.2) | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 59.7 | 65.0 | (350.2) | (91.1) | 98.3 | (394.0) | (25.3) | (23.6) | (154.9) | (135.8) | (54.6) | (50.3) | (6.1) | 15.1 | 9.5 | - | - |
| - |
| - |
| Net Income From Continuing Ops | (19.1) | 34.0 | (365.8) | (110.5) | 80.8 | (410.8) | (26.0) | (27.2) | (141.0) | (134.2) | (61.9) | (52.9) | (7.8) | 9.3 | 7.3 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (19.1) | 34.0 | (365.8) | (110.5) | 80.8 | (410.8) | (26.0) | (27.2) | (141.0) | (134.2) | (61.9) | (52.9) | (7.8) | 9.3 | 7.3 | - | - |
| Net Income Attributable To Parent | (36.0) | 25.1 | (372.4) | (112.5) | 78.5 | (415.2) | (26.2) | (29.8) | (118.8) | (91.3) | (66.1) | (56.2) | (8.0) | 9.0 | 2.9 | - | - |
| Less: Minority Interest | - | 8.9 | 6.6 | 2.0 | 2.4 | 4.5 | 0.2 | 2.7 | (22.3) | (43.0) | 4.1 | 3.2 | 0.2 | 0.2 | 4.4 | - | - |
| Less: Preferred Dividends | - | - | - | - | 0.9 | 72.1 | - | - | - | - | - | 1.3 | - | - | - | - | - |
| Net Income To Common Shareholders | (36.7) | 25.1 | (372.4) | (112.5) | 77.6 | (487.4) | (26.2) | (29.8) | (118.8) | (91.3) | (66.1) | (57.4) | (8.0) | 9.0 | 2.9 | - | - |
| - |
| EPS Diluted | (0.02) | 0.00 | (0.41) | (0.13) | (0.06) | (0.69) | (0.04) | (0.04) | (0.21) | (0.20) | (0.13) | (0.14) | (0.02) | 0.03 | 0.01 | - | - |
| Shares Basic | 1,612.3 | 1,593.6 | 901.1 | 886.8 | 865.4 | 716.9 | 668.8 | 674.7 | 672.8 | 617.2 | 492.1 | 401.3 | 364.4 | 342.5 | 259.6 | 71.5 | 71.5 |
| Shares Diluted | 1,612.3 | 1,742.3 | 901.1 | 886.8 | 911.6 | 716.9 | 668.8 | 674.7 | 672.8 | 617.2 | 492.1 | 401.3 | 364.4 | 356.8 | 316.8 | 182.5 | 182.5 |
| - |
| EBIT | 111.6 | 91.7 | (277.6) | 17.6 | 3.3 | 17.9 | 26.2 | 34.5 | (210.3) | (121.0) | (43.9) | (18.5) | 6.9 | 13.0 | 2.4 | - | - |