| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 1,092.4 | 804.4 | 678.2 | 516.6 | 569.1 | 336.1 | 443.6 | 515.0 | - | - |
| Cost of Revenue | 288.9 | 238.1 | 404.2 | 308.3 | 308.0 | 317.5 | 234.8 | 172.5 | - | - |
| Gross Profit | 803.5 | 566.3 | 274.0 | 208.2 | 261.0 | 18.6 | 208.7 | 342.5 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 233.1 | 256.7 | 202.5 | 156.9 | 205.7 | (219.2) | 116.7 | 185.5 | - | - |
| Non-Operating | ||||||||||
| Interest Income | 0.0 | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 41.7 | 55.6 | 35.1 | 56.5 | 57.9 | 46.0 | (13.4) | 30.5 | - | - |
| Net Income From Continuing Ops | 209.4 | 211.0 | 167.2 | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.86 | 0.73 | 0.58 | 0.37 | 0.39 | (0.62) | 0.35 | 0.45 | - | - |
| EPS Diluted | 0.84 | 0.72 | 0.57 | 0.37 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 234.7 | 257.7 | 203.2 | 157.9 | 207.0 | (217.4) | 118.4 | 186.9 | - | - |
| EBIT | 233.1 | 256.7 | 202.5 | 156.9 | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | 1.8 | 2.2 | 3.3 | 5.5 | 14.8 | 29.9 | - | - |
| General & Administrative | 28.5 | 24.1 | 26.3 | 24.9 | 29.5 | 27.5 | 32.7 | 32.0 | - | - |
| Depreciation & Amortization | 1.6 | 1.0 | 0.7 | 1.0 | 1.3 | 1.8 | 1.6 | 1.4 | - | - |
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 859.3 | 547.7 | 475.7 | 359.7 | 363.3 | 555.3 | - | 329.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 3.7 | 1.4 | 4.7 | (3.2) | 0.5 | (1.0) | 2.5 | 1.2 | - | - |
| Other Non-Operating Income | 18.9 | 1.9 | 3.4 | 5.9 | 5.1 | 1.9 | 3.7 | (0.9) | - | - |
| Pre-Tax Income | 250.2 | 259.5 | 197.6 | 177.4 | 186.9 | (245.4) | 95.4 | 157.8 | - | - |
| 117.7 |
| 129.5 |
| (200.5) |
| 111.2 |
| 128.4 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 209.4 | 211.0 | 167.2 | 117.7 | 129.5 | (200.5) | 111.2 | 128.4 | - | - |
| Net Income Attributable To Parent | 209.4 | 211.0 | 167.2 | 117.7 | 129.5 | (200.5) | 111.2 | 128.4 | - | - |
| Less: Minority Interest | - | 0.0 | 0.0 | - | (0.0) | 0.0 | 0.0 | (0.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 209.4 | 211.0 | 167.2 | 117.7 | 129.5 | (200.5) | 111.2 | 128.4 | - | - |
| 0.38 |
| (0.62) |
| 0.35 |
| 0.42 |
| - |
| - |
| Shares Basic | 244.0 | 288.8 | 288.1 | 316.4 | 329.2 | 321.2 | 313.8 | 286.6 | 261.2 | 238.1 |
| Shares Diluted | 249.5 | 293.4 | 290.8 | 322.4 | 336.9 | 321.2 | 319.7 | 304.0 | 279.7 | 238.1 |
| 205.7 |
| (219.2) |
| 116.7 |
| 185.5 |
| - |
| - |