| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 1,993.0 | 1,760.7 | 1,561.7 | 1,387.7 | 1,269.7 | 984.4 | 757.7 | 603.7 | 425.6 | 290.1 | 203.5 | 141.8 | 80.5 | 43.7 | 24.6 |
| Cost of Revenue | 636.4 | 564.6 | 512.5 | 526.2 | 488.6 | 313.0 | 194.8 | 126.9 | 69.4 | 45.3 | 35.0 | 26.1 | 15.3 | 9.2 | 5.3 |
| Gross Profit | 1,356.7 | 1,196.0 | 1,049.1 | 861.4 | 781.1 | 671.3 | 562.8 | 476.8 | 356.2 | 244.8 | 168.5 | 115.7 | 65.2 | 34.4 | 19.3 |
| Operating Expenses | |||||||||||||||
| Research & Development | 645.5 | 495.3 | 481.3 | 482.9 | 424.9 | 320.3 | 250.8 | 198.9 | 153.6 | 105.4 | 77.6 | 57.8 | 29.7 | 16.8 | 14.7 |
| Operating Income | |||||||||||||||
| Operating Income | 1.8 | 100.1 | (24.4) | (285.4) | (325.5) | (199.1) | (81.6) | (30.6) | (50.0) | (44.0) | (48.6) | (55.6) | (26.5) | (15.0) | |
| Non-Operating | |||||||||||||||
| Interest Income | 48.9 | 42.0 | 45.2 | 19.4 | 267.8 | 69.0 | 0.0 | 9.6 | 1.2 | 0.8 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | (51.0) | 13.6 | 4.7 | (43.0) | 64.2 | 15.0 | 2.6 | 3.2 | 1.3 | 3.1 | 2.8 | 3.1 | 1.6 | 0.5 | 0.2 |
| Per Share | |||||||||||||||
| EPS Basic | 0.91 | 2.49 | 0.58 | (7.33) | (2.06) | (3,070.00) | - | - | - | - | - | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 26.2 | 125.4 | (3.9) | (268.7) | (311.6) | (184.4) | (69.5) | (21.9) | (44.4) | (39.5) | (43.6) | (53.0) | (25.3) | (14.1) | (21.8) |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 514.3 | 425.5 | 399.6 | 492.9 | 512.0 | 438.2 | 307.7 | 249.2 | 204.4 | 156.5 | 120.0 | 97.7 | 53.8 | 29.1 | 21.6 |
| General & Administrative | 195.2 | 175.1 | 160.0 | 171.0 | 169.6 | 111.9 | 85.9 | 59.3 | 48.2 | 27.0 | 19.5 | 15.8 | 8.3 | 3.6 | 5.3 |
| Depreciation & Amortization | 24.5 | 25.2 | 20.5 | 16.6 | 13.9 | 14.6 | 12.1 | 8.7 | 5.7 | 4.5 | 5.0 | 2.7 | 1.2 | 0.9 | 0.6 |
| Amortization of Intangibles | 7.0 | 5.9 | 6.0 | 6.2 | 5.0 | 2.6 | 4.6 | 2.8 | 2.8 | 0.7 | 0.6 | 0.2 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,354.9 | 1,095.9 | 1,073.5 | 1,146.8 | 1,106.6 | 870.4 | 644.4 | 507.4 | 406.3 | 288.8 | 217.2 | 171.4 | 91.7 | 49.4 | 41.7 |
| (22.4) |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - |
| Income From Equity Investments | (1.5) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.0) | 51.8 | 62.5 | (183.5) | 271.9 | 47.1 | (3.6) | (2.8) | (5.0) | 0.2 | 0.1 | 2.1 | (0.6) | 0.5 | (0.0) |
| Pre-Tax Income | 1.1 | 151.9 | 37.8 | (467.8) | (53.0) | (151.9) | (85.2) | (33.9) | (55.0) | (43.8) | (48.6) | (53.5) | (27.1) | (14.5) | (22.5) |
| Net Income From Continuing Ops | 50.6 | 138.3 | 33.1 | (424.9) | (117.2) | (166.9) | (87.7) | (37.1) | (56.3) | (46.9) | (51.3) | (56.6) | (28.7) | (15.0) | (22.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 50.6 | 138.3 | 33.1 | (424.9) | (117.2) | (166.9) | (87.7) | (37.1) | (56.3) | (46.9) | (51.3) | (56.6) | (28.7) | (15.0) | (22.7) |
| Net Income Attributable To Parent | 50.6 | 138.3 | 33.1 | (424.9) | (117.2) | (166.9) | (87.7) | (37.1) | (56.3) | (46.9) | (51.3) | (56.6) | (28.7) | (15.0) | (22.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 3.5 | 30.1 |
| Net Income To Common Shareholders | 50.6 | 138.3 | 33.1 | (424.9) | (117.2) | (166.9) | (87.7) | (37.1) | (56.3) | (46.9) | (51.3) | (56.6) | (31.7) | (18.5) | (52.8) |
| 0.88 |
| 2.36 |
| 0.57 |
| (7.33) |
| (2.06) |
| (3,070.00) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 55.6 | 55.6 | 56.8 | 58.0 | 57.0 | 54.4 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 57.7 | 60.0 | 58.4 | 58.0 | 57.0 | 54.4 | 7.4 | 7.7 | 8.2 | 8.4 | 10.7 | - | - | - | - |
| 1.8 |
| 100.1 |
| (24.4) |
| (285.4) |
| (325.5) |
| (199.1) |
| (81.6) |
| (30.6) |
| (50.0) |
| (44.0) |
| (48.6) |
| (55.6) |
| (26.5) |
| (15.0) |
| (22.4) |