Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 636.8 | 666.9 | 529.3 | 530.1 | 506.5 | 563.0 | 1,025.5 | 1,149.1 | 922.7 | 1,083.8 |
| Growth | +4.7% | −20.6% | +0.1% | −4.4% | +11.2% | +82.2% | +12.0% | −19.7% | +17.5% | |
| Operating income | 34.6 | 37.4 | −45.4 | −40.0 | −9.8 | −14.7 | −72.8 | −223.7 | −427.6 | −15.6 |
| Net income | 35.2 | 23.8 | −19.3 | −53.0 | 2.4 | −8.6 | −2.0 | −268.9 | −459.9 | −45.7 |
| Growth | −32.3% | −181.1% | −463.1% | |||||||
| EPS, diluted | 0.72 | 0.49 | −0.40 | −1.11 | 0.05 | −0.18 | −0.03 | −3.43 | −5.79 | −0.52 |
| Growth | −31.9% | −181.6% | −460.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.8% | 45.5% | 38.5% | 41.3% | 43.0% | 38.8% | 31.9% | 28.8% | 35.1% | 38.3% |
| Operating margin | 5.4% | 5.6% | −8.6% | −7.5% | −1.9% | −2.6% | −7.1% | −19.5% | −46.3% | −1.4% |
| Net margin | 5.5% | 3.6% | −3.7% | −10.0% | 0.5% | −1.5% | −0.2% | −23.4% | −49.8% | −4.2% |
| Free cash flow margin | 3.2% | −8.6% | 8.9% | −2.3% | −4.5% | −0.5% | −6.0% | −6.9% | 7.5% | 9.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 42.0 | −42.4 | 55.5 | −2.5 | −16.5 | 3.0 | −44.2 | −43.0 | 103.6 | 129.8 |
| Capital expenditure | −21.4 | −14.7 | −8.1 | −9.5 | −6.4 | −5.7 | −17.1 | −36.3 | −34.5 | −31.7 |
| Free cash flow | 20.6 | −57.1 | 47.3 | −12.0 | −22.9 | −2.7 | −61.3 | −79.4 | 69.1 | 98.0 |
| Growth | −377.7% | −125.3% | +41.9% | |||||||
| Buybacks | −25.8 | −17.3 | −15.5 | −0.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −17.6 | −17.4 | −17.3 | −17.2 | −17.3 | −17.5 | −22.9 | −21.2 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 79.9 | 86.4 | 105.5 | 73.8 | 60.2 | 56.6 | 108.6 | 87.2 | 76.0 | 95.7 |
| Total debt | 26.8 | 25.6 | 25.6 | 49.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 53.1 | 60.8 | 79.9 | 24.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 479.5 | 497.9 | 446.3 | 380.4 | 372.9 | 357.1 | 1,303.6 | 605.3 | 127.0 | 145.8 |
| Debt to equity | 0.06 | 0.05 | 0.06 | 0.13 | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 79.9 | 86.4 | 105.5 | 73.8 | 60.2 | 56.6 | 108.6 | 87.2 | 76.0 | 95.7 | |
| 92.3 | 144.2 | 99.4 | 90.5 | 98.8 | 158.7 | 279.4 | 209.7 | 178.0 | 210.7 | |
| 105.1 | 122.5 | 99.8 | 98.3 | 125.5 | 139.9 | 427.5 | 360.4 | 261.6 | 215.7 | |
| 84.5 | 85.1 | 80.6 | 68.1 | 62.4 | 55.8 | 110.7 | 118.2 | 106.5 | 124.4 | |
| 3.5 | 3.5 | 7.1 | 7.0 | 7.0 | 7.0 | 386.5 | 358.2 | 52.9 | 60.0 | |
| 667.2 | 669.1 | 628.0 | 545.1 | 525.7 | 569.0 | 1,943.5 | 1,677.4 | 1,171.4 | 1,204.5 | |
| Growth | +0.3% | −6.1% | −13.2% | −3.6% | +8.2% | +241.6% | −13.7% | −30.2% | +2.8% | |
| Liabilities | ||||||||||
| n/a | n/a | 1.0 | 24.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 26.8 | 25.6 | 24.6 | 24.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 26.8 | 25.6 | 25.6 | 49.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| 187.7 | 171.2 | 181.7 | 164.7 | 152.7 | 211.9 | 639.9 | 628.9 | 621.5 | 685.3 | |
| Equity | ||||||||||
| 921.9 | 922.2 | 884.0 | 806.7 | 781.8 | 740.8 | 55.3 | −231.7 | −688.8 | −730.0 | |
| 479.5 | 497.9 | 446.3 | 380.4 | 372.9 | 357.1 | 1,303.6 | 605.3 | 127.0 | 145.8 | |
| Growth | +3.8% | −10.4% | −14.8% | −2.0% | −4.2% | +265.1% | −53.6% | −79.0% | +14.9% | |
| Per share and net cash | ||||||||||
| calc | 53.1 | 60.8 | 79.9 | 24.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| 48.5 | 48.5 | 47.8 | 48.0 | 48.2 | 49.1 | 77.9 | 78.7 | 79.2 | 79.9 | |
| calc | 9.89 | 10.27 | 9.35 | 7.92 | 7.73 | 7.28 | 16.74 | 7.69 | 1.60 | 1.82 |
Lines marked calc are worked out here from filed figures; point at one for how.