| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 460.4 | 323.1 | 363.7 | 341.5 | 238.8 | 186.4 | 180.7 | 230.6 | 200.6 | 140.2 | 104.5 | 182.9 | 180.2 | 148.2 |
| Cost of Revenue | 242.9 | 155.6 | 200.6 | 200.1 | 118.6 | 92.6 | 99.9 | 115.7 | 117.9 | 79.9 | 59.3 | 55.8 | 50.3 | 84.0 |
| Gross Profit | 217.5 | 167.6 | 163.1 | 141.4 | 120.2 | 93.7 | 80.8 | 114.9 | 82.7 | 60.3 | 45.3 | 127.1 | 130.0 | 64.2 |
| Operating Expenses | ||||||||||||||
| Research & Development | 80.0 | 71.6 | 74.2 | 67.7 | 61.9 | 55.5 | 68.6 | 76.8 | 66.9 | 61.2 | 35.8 | 29.3 | 21.7 | 20.4 |
| Operating Income | ||||||||||||||
| Operating Income | 6.6 | (15.7) | (1.6) | 10.1 | (4.3) | (18.8) | (56.4) | (44.3) | (54.2) | (41.5) | (31.5) | 8.5 | 17.6 | 2.1 |
| Non-Operating | ||||||||||||||
| Interest Income | 3.3 | 4.9 | 4.6 | 1.9 | 0.7 | 1.5 | 1.9 | 1.2 | 2.0 | 2.2 | 5.8 | 6.7 | 1.2 | 1.4 |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (1.3) | (3.0) | 4.1 | 4.1 | (0.1) | 1.1 | 4.7 | (0.1) | (2.3) | (2.5) | (3.7) | 0.5 | 0.6 | 2.2 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 3.37 | 0.00 | 0.04 | 0.06 | 0.00 | (0.04) | (0.16) | (0.12) | (0.11) | (0.07) | (0.04) | (0.54) | 0.04 | (0.01) |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 11.6 | (11.0) | 2.8 | 12.7 | 2.0 | (9.5) | (50.6) | (38.7) | (46.3) | (35.3) | (25.9) | 15.0 | 22.7 | 6.1 |
| EBIT | ||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 86.3 | 44.8 | 43.5 | 24.8 | 24.6 | 18.1 | 31.8 | 35.3 | 19.9 | 14.6 | 12.4 | 13.5 | 9.8 | 20.2 |
| General & Administrative | 44.9 | 45.8 | 46.9 | 39.7 | 36.9 | 33.9 | 38.9 | 40.8 | 36.5 | 26.0 | 28.6 | 26.9 | 18.7 | 18.5 |
| Depreciation & Amortization | 5.0 | 4.7 | 4.4 | 2.7 | 6.3 | 9.3 | 5.8 | 5.6 | 7.9 | 6.2 | 5.6 | 6.5 | 5.1 | 4.0 |
| Amortization of Intangibles | 3.5 | 1.8 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 2.1 | 2.2 | 12.1 | 38.7 | 38.3 | 50.6 |
| Other Operating Expenses | 73.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 210.9 | 183.3 | 164.7 | 131.4 | 124.5 | 112.5 | 137.2 | 159.3 | 136.9 | 101.8 | 76.8 | 69.7 | 50.3 | 59.1 |
| 1.7 |
| 0.7 |
| 1.5 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 1.4 |
| Income From Equity Investments | - | - | - | - | - | - | 0.0 | (0.3) | (1.9) | (0.2) | (0.0) | (0.3) | 0.0 | (0.0) |
| Other Non-Operating Income | 1,038.1 | 9.2 | 16.9 | 13.5 | 4.7 | 4.7 | 5.9 | 2.8 | 7.9 | 6.5 | 3.6 | 14.0 | 4.7 | 0.6 |
| Pre-Tax Income | 1,046.3 | (2.4) | 18.4 | 25.4 | 1.0 | (13.0) | (48.7) | (40.9) | (46.5) | (33.3) | (22.3) | 28.7 | 23.5 | 2.6 |
| 1,047.6 |
| 0.7 |
| 14.3 |
| 21.3 |
| 1.1 |
| (14.1) |
| (53.4) |
| (40.8) |
| (44.2) |
| (30.8) |
| (18.6) |
| 28.3 |
| 23.0 |
| 0.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | 1.3 | 6.4 | 6.6 | 4.1 | (18.4) | (12.6) | - |
| Net Income | 1,047.6 | 0.7 | 14.3 | 21.3 | 1.1 | (14.1) | (53.4) | (39.5) | (37.8) | (24.2) | (14.5) | 9.9 | 10.4 | 0.4 |
| Net Income Attributable To Parent | 1,048.3 | 1.2 | 14.2 | 21.5 | 1.2 | (13.8) | (53.2) | (39.3) | (37.8) | (24.1) | (13.2) | 10.8 | 10.7 | 0.5 |
| Less: Minority Interest | (0.7) | (0.6) | 0.0 | (0.1) | (0.1) | (0.3) | (0.2) | (0.2) | 0.0 | (0.1) | (1.3) | (1.0) | (0.3) | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | 4.1 | - |
| Net Income To Common Shareholders | 1,048.3 | 1.2 | 14.2 | 21.5 | 1.2 | (13.8) | (53.2) | (39.3) | (37.8) | (24.1) | (13.2) | (105.4) | 2.3 | (0.3) |
| 3.31 |
| 0.00 |
| 0.04 |
| 0.06 |
| 0.00 |
| (0.04) |
| (0.16) |
| (0.12) |
| (0.11) |
| (0.07) |
| (0.04) |
| (0.54) |
| 0.01 |
| (0.01) |
| Shares Basic | 311.4 | 318.8 | 326.4 | 336.0 | 334.7 | 337.4 | 337.8 | 335.0 | 331.7 | 334.2 | 336.0 | 194.7 | 61.4 | 61.4 |
| Shares Diluted | 316.5 | 319.1 | 326.8 | 336.2 | 336.0 | 337.4 | 337.8 | 335.0 | 331.7 | 334.2 | 336.0 | 194.7 | 76.1 | 61.4 |
| 6.6 |
| (15.7) |
| (1.6) |
| 10.1 |
| (4.3) |
| (18.8) |
| (56.4) |
| (44.3) |
| (54.2) |
| (41.5) |
| (31.5) |
| 8.5 |
| 17.6 |
| 2.1 |