| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 817.8 | 795.4 | 689.5 | 498.0 | 702.7 | 607.2 | 1,237.7 | 817.5 | 852.0 | 466.4 | 209.1 | 31.9 | 3.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | 58.1 | 56.4 | 21.0 | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (849.5) | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||
| Interest Income | 11.3 | - | - | - | - | 9.4 | 10.5 | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (13.9) | 38.2 | 79.6 | 43.6 | 26.7 | (12.4) | 34.4 | 28.3 | 58.6 | (2.0) | 20.5 | 0.0 | - |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.04 | 1.25 | 1.66 | 0.99 | 0.96 | (0.59) | 0.90 | 1.15 | 1.75 | 1.36 | - | - | - |
| EPS Diluted | 0.04 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (847.7) | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (849.5) | - | |||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 165.9 | 163.9 | 92.5 | 83.2 | 243.8 | 292.0 | 640.3 | 367.4 | 449.0 | 226.3 | 108.2 | 22.4 | 5.2 |
| General & Administrative | 46.1 | 37.6 | 32.6 | 61.4 | 79.4 | 96.1 | 105.1 | 76.4 | 81.0 | 57.9 | 21.8 | 10.5 | 5.0 |
| Depreciation & Amortization | 1.9 | 1.2 | 1.0 | 3.8 | 6.8 | 14.1 | 18.1 | 5.7 | 3.6 | 1.5 | 0.6 | 0.2 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 569.8 | 324.1 | 284.6 | 500.7 | 715.4 | 1,075.7 | 695.6 | 594.2 | 310.1 | 145.6 | 36.4 | 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (0.7) | (0.1) | - | - | - | - | (0.3) | - | - | - | - | - | - |
| Other Non-Operating Income | 26.3 | 29.4 | 7.1 | 3.4 | (13.2) | (10.3) | 38.6 | 0.8 | 0.1 | 0.1 | - | - | - |
| Pre-Tax Income | (5.4) | 255.1 | 372.6 | 216.8 | 188.8 | (118.5) | 200.7 | 168.8 | 269.4 | 158.8 | 64.3 | (4.5) | (8.3) |
| 7.8 |
| 216.8 |
| 293.0 |
| 173.2 |
| 162.1 |
| (106.2) |
| 166.0 |
| 140.6 |
| 210.8 |
| 160.8 |
| 43.8 |
| (4.5) |
| (8.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 7.8 | 216.8 | 293.0 | 173.2 | 162.1 | (106.2) | 166.0 | 140.6 | 210.8 | 160.8 | 43.8 | (4.5) | (8.3) |
| Net Income Attributable To Parent | 7.8 | 216.8 | 293.0 | 173.2 | 162.1 | (106.2) | 166.0 | 140.6 | 210.8 | 160.8 | 43.8 | (4.5) | (8.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 7.8 | 216.8 | 293.0 | 173.2 | 162.1 | (106.2) | 166.0 | 140.6 | 210.8 | 160.8 | 43.8 | (4.5) | (8.3) |
| 1.24 |
| 1.64 |
| 0.99 |
| 0.95 |
| (0.59) |
| 0.89 |
| 1.13 |
| 1.72 |
| 1.35 |
| - |
| - |
| - |
| Shares Basic | 173.6 | 173.3 | 176.7 | 174.7 | 169.0 | 180.3 | 185.2 | 184.2 | 182.4 | 118.2 | 100.7 | 100.0 | - |
| Shares Diluted | 174.7 | 174.7 | 178.7 | 175.4 | 170.6 | 180.3 | 186.5 | 186.3 | 182.4 | 118.9 | 100.7 | 100.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |