| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 0.1 | 160.4 | 193.7 | 357.8 | 374.5 | 290.9 | 294.7 | - | - | - | 189.2 | 136.2 | 92.8 | 56.8 |
| Cost of Revenue | 0.1 | 102.4 | 105.8 | 153.1 | 188.5 | 163.5 | 168.6 | - | - | - | 53.6 | 39.1 | 29.1 | 17.8 |
| Gross Profit | 0.0 | 58.0 | 87.9 | 204.7 | 186.0 | 127.4 | 126.0 | - | - | - | 135.6 | 97.1 | 63.8 | 39.1 |
| Operating Expenses | ||||||||||||||
| Research & Development | - | 2.6 | 1.6 | 10.4 | 16.6 | 15.4 | 19.1 | - | - | - | 8.1 | 5.4 | 3.8 | 1.8 |
| Operating Income | ||||||||||||||
| Operating Income | (5.7) | (69.4) | 1.9 | 13.5 | (57.9) | (123.6) | (157.7) | - | - | - | 25.3 | 19.2 | 13.5 | 10.4 |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 1.0 | 0.8 | 0.0 | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | - | 4.3 | (1.1) | 3.0 | 17.9 | (5.4) | (6.0) | - | - | - | 0.6 | 2.4 | 2.3 | 2.2 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | - | - | - | 1.11 | (1.32) | (2.16) | (2.79) | - | - | - | 0.53 | 0.51 | (2.77) | (1.57) |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | (5.2) | (63.7) | 8.5 | 27.1 | (38.3) | (96.4) | (129.8) | - | - | - | 34.2 | 26.2 | 18.1 | 12.9 |
| EBIT | ||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | 30.4 | 37.8 | 93.2 | 137.8 | 138.9 | 160.8 | - | - | - | 61.8 | 42.6 | 30.3 | 16.9 |
| General & Administrative | 5.8 | 94.4 | 46.6 | 87.6 | 89.4 | 96.6 | 103.9 | - | - | - | 40.4 | 29.9 | 16.2 | 9.9 |
| Depreciation & Amortization | 0.5 | 5.6 | 6.6 | 13.6 | 19.7 | 27.2 | 28.0 | - | - | - | 8.8 | 7.1 | 4.7 | 2.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| Income From Equity Investments | - | 3.1 | (0.6) | 0.7 | 0.2 | (0.0) | 0.0 | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 0.4 | 0.1 | 1.6 | 0.9 | 0.8 | 0.0 | - | - | - | 1.9 | 2.4 | 1.3 | 0.2 |
| Pre-Tax Income | (5.7) | (69.0) | 2.0 | 15.4 | (56.8) | (123.6) | (155.2) | - | - | - | 29.3 | 27.1 | 16.3 | 11.8 |
| (5.7) |
| (73.4) |
| 3.1 |
| 12.4 |
| (74.7) |
| (118.2) |
| (149.2) |
| - |
| - |
| - |
| 28.7 |
| 24.7 |
| 14.0 |
| 9.6 |
| Net Income From Discontinued Ops | 251.5 | (7.1) | (1.7) | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 245.8 | (80.4) | 1.5 | 12.4 | (74.7) | (118.2) | (149.2) | - | - | - | 28.7 | 24.7 | 14.0 | 9.6 |
| Net Income Attributable To Parent | 245.8 | (80.4) | 1.5 | 12.1 | (74.5) | (117.5) | (148.8) | - | - | - | 28.7 | 24.1 | (30.3) | (17.0) |
| Less: Minority Interest | - | - | - | 0.2 | (0.2) | (0.7) | (0.4) | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 245.8 | (80.4) | 1.3 | 12.1 | (74.5) | (117.5) | (148.8) | - | - | - | 28.7 | 24.1 | (30.3) | (17.0) |
| - |
| - |
| - |
| 1.05 |
| (1.32) |
| (2.16) |
| (2.79) |
| - |
| - |
| - |
| 0.49 |
| 0.44 |
| (2.77) |
| (1.57) |
| Shares Basic | 193.8 | 50.0 | 53.9 | 54.7 | 56.3 | 54.3 | 53.4 | 54.9 | 56.8 | 55.5 | 53.8 | 41.2 | 10.9 | 10.9 |
| Shares Diluted | 193.8 | 50.0 | 53.9 | 57.7 | 57.6 | 54.3 | 53.4 | 54.9 | 56.8 | 59.0 | 58.8 | 47.8 | 10.9 | 10.9 |
| (5.7) |
| (69.4) |
| 1.9 |
| 13.5 |
| (57.9) |
| (123.6) |
| (157.7) |
| - |
| - |
| - |
| 25.3 |
| 19.2 |
| 13.5 |
| 10.4 |