| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 258.9 | 182.6 | 352.9 | 613.6 | 980.8 | 986.0 | 834.9 | 530.2 | 314.9 | - | - |
| Cost of Revenue | 159.7 | 112.4 | 260.5 | 494.8 | 775.9 | 781.7 | 624.1 | 393.6 | 238.9 | - | - |
| Gross Profit | 99.2 | 70.2 | 92.4 | 118.9 | 204.9 | 204.2 | 210.8 | 136.6 | 76.0 | - | - |
| Operating Expenses | |||||||||||
| Research & Development | 45.3 | 46.2 | 51.5 | 77.3 | 80.8 | 82.5 | 61.9 | 38.3 | 23.6 | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (29.2) | (47.3) | (30.5) | (61.9) | 14.7 | 26.7 | 87.1 | 53.2 | 28.0 | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.7 | 5.6 | 6.7 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 2.5 | 13.7 | (2.4) | (9.9) | 1.7 | 4.8 | 11.2 | 7.6 | 4.2 | - | - |
| Net Income From Continuing Ops | (40.1) | (75.8) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.16) | (0.29) | (0.13) | (0.18) | 0.09 | 0.14 | 0.34 | 0.08 | 0.10 | - | - |
| EPS Diluted | (0.16) | (0.29) | (0.13) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (24.7) | (42.2) | (22.8) | (53.1) | 22.9 | 30.9 | 88.5 | 54.0 | 28.5 | - | - |
| EBIT | (29.2) | (47.3) | (30.5) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 53.8 | 46.5 | 44.5 | 68.3 | 68.8 | 55.0 | 26.1 | 14.0 | 6.8 | - | - |
| General & Administrative | 29.3 | 24.9 | 26.8 | 35.1 | 40.5 | 40.1 | 35.7 | 31.1 | 17.7 | - | - |
| Depreciation & Amortization | 4.5 | 5.0 | 7.7 | 8.7 | 8.1 | 4.2 | 1.4 | 0.8 | 0.5 | - | - |
| Amortization of Intangibles | 2.8 | 2.4 | 2.5 | 2.6 | - | - | 1.1 | 0.1 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 128.4 | 117.5 | 122.8 | 180.7 | 190.1 | 177.5 | 123.7 | 83.4 | 48.1 | - | - |
| 8.3 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (2.1) | (4.2) | 1.1 | 2.7 | 6.4 | (0.7) | (0.2) | 0.3 | 0.4 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (35.5) | (57.9) | (34.6) | (55.9) | 16.7 | 40.7 | 93.7 | 56.2 | 29.5 | - | - |
| (31.1) |
| (43.3) |
| 21.5 |
| 35.2 |
| 82.4 |
| 48.9 |
| 25.7 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (40.1) | (75.8) | (31.1) | (43.3) | 21.5 | 35.2 | 82.4 | 48.9 | 25.7 | - | - |
| Net Income Attributable To Parent | (40.1) | (75.7) | (31.0) | (43.2) | 21.6 | 35.1 | 82.6 | 49.5 | 25.8 | - | - |
| Less: Minority Interest | - | (0.1) | (0.1) | (0.1) | (0.1) | 0.1 | (0.3) | (0.5) | (0.1) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | 30.5 | - | - | - |
| Net Income To Common Shareholders | (40.1) | (75.7) | (31.0) | (43.2) | 21.6 | 35.1 | 82.3 | 16.5 | 7.1 | - | - |
| (0.18) |
| 0.08 |
| 0.13 |
| 0.32 |
| 0.07 |
| 0.10 |
| - |
| - |
| Shares Basic | 254.4 | 258.9 | 243.1 | 246.3 | 252.2 | 248.5 | 243.6 | 211.9 | 67.8 | 55.6 | 50.0 |
| Shares Diluted | 254.4 | 258.9 | 243.1 | 246.3 | 264.4 | 260.4 | 256.0 | 225.0 | 76.3 | 55.6 | 50.0 |
| (61.9) |
| 14.7 |
| 26.7 |
| 87.1 |
| 53.2 |
| 28.0 |
| - |
| - |