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 | 633.1 | 624.5 | 803.3 | 772.7 | 502.6 | 444.9 | 534.9 | 689.2 | 795.4 | 862.1 |
| Growth | −1.4% | +28.6% | −3.8% | −35.0% | −11.5% | +20.2% | +28.8% | +15.4% | +8.4% | |
| Operating income | 74.9 | 32.1 | 63.7 | 1.7 | −100.7 | −28.7 | −30.0 | −6.7 | 26.5 | 76.4 |
| Net income | 48.4 | 19.7 | 46.8 | 52.0 | −115.8 | −25.6 | −35.7 | −26.4 | −16.2 | 29.4 |
| Growth | −59.4% | +137.8% | +11.1% | −322.6% | ||||||
| EPS, diluted | 1.40 | 0.58 | 1.41 | 1.60 | −3.76 | −0.82 | −1.11 | −0.80 | −0.46 | 0.81 |
| Growth | −58.6% | +143.1% | +13.5% | −335.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.2% | 22.0% | 22.5% | 20.2% | 19.3% | 14.7% | 13.4% | 25.3% | 27.7% | 29.9% |
| Operating margin | 11.8% | 5.1% | 7.9% | 0.2% | −20.0% | −6.4% | −5.6% | −1.0% | 3.3% | 8.9% |
| Net margin | 7.6% | 3.2% | 5.8% | 6.7% | −23.0% | −5.7% | −6.7% | −3.8% | −2.0% | 3.4% |
| Free cash flow margin | 5.7% | 3.9% | 4.8% | 4.0% | 5.9% | −2.6% | −6.7% | −4.6% | 2.8% | 5.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 48.9 | 37.8 | 54.9 | 42.7 | 37.3 | −5.5 | −28.3 | −24.0 | 30.6 | 74.8 |
| Capital expenditure | −13.0 | −13.5 | −16.3 | −12.1 | −7.5 | −6.0 | −7.7 | −7.6 | −8.4 | −31.7 |
| Free cash flow | 35.8 | 24.3 | 38.6 | 30.6 | 29.9 | −11.6 | −36.0 | −31.6 | 22.1 | 43.1 |
| Growth | −32.1% | +58.7% | −20.6% | −2.4% | −138.7% | +94.8% | ||||
| Buybacks | −17.6 | −32.4 | 0.0 | −50.8 | −7.7 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.9 | 17.9 | 16.6 | 31.9 | 40.4 | 29.8 | 13.8 | 4.8 | 9.3 | 18.2 |
| Total debt | 148.1 | 271.8 | 234.0 | 188.2 | 173.0 | 163.0 | 164.0 | 168.2 | 168.7 | 334.5 |
| Net cash (debt) | −130.2 | −253.9 | −217.4 | −156.3 | −132.6 | −133.2 | −150.2 | −163.5 | −159.4 | −316.3 |
| Shareholders’ equity | 337.4 | 329.9 | 386.6 | 388.9 | 270.4 | 256.6 | 239.9 | 249.5 | 256.1 | 140.1 |
| Debt to equity | 0.44 | 0.82 | 0.61 | 0.48 | 0.64 | 0.64 | 0.68 | 0.67 | 0.66 | 2.39 |
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 | ||||||||||
| 17.9 | 17.9 | 16.6 | 31.9 | 40.4 | 29.8 | 13.8 | 4.8 | 9.3 | 18.2 | |
| 109.4 | 132.6 | 182.3 | 148.0 | 93.1 | 107.4 | 147.8 | 172.1 | 191.4 | 204.7 | |
| 116.6 | 150.2 | 138.7 | 145.8 | 157.1 | 157.6 | 188.0 | 191.8 | 199.7 | 196.9 | |
| 122.8 | 125.8 | 120.9 | 112.5 | 106.7 | 95.2 | 90.7 | 85.4 | 80.7 | 107.1 | |
| 115.2 | 125.6 | 125.0 | 145.0 | 58.3 | 58.3 | 58.2 | 58.2 | 58.1 | 62.9 | |
| 604.3 | 736.0 | 774.6 | 782.7 | 619.7 | 609.1 | 615.0 | 633.8 | 648.8 | 706.7 | |
| Growth | +21.8% | +5.3% | +1.0% | −20.8% | −1.7% | +1.0% | +3.1% | +2.4% | +8.9% | |
| Liabilities | ||||||||||
| 2.6 | 2.7 | 1.9 | 0.2 | 0.0 | 0.0 | 4.5 | 9.0 | 0.0 | n/a | |
| 145.5 | 269.1 | 232.1 | 188.0 | 173.0 | 163.0 | 159.5 | 159.2 | 168.7 | 334.5 | |
| calc | 148.1 | 271.8 | 234.0 | 188.2 | 173.0 | 163.0 | 164.0 | 168.2 | 168.7 | 334.5 |
| 266.9 | 406.0 | 388.0 | 393.9 | 349.4 | 352.5 | 375.1 | 384.3 | 392.7 | 566.6 | |
| Equity | ||||||||||
| 305.5 | 325.2 | 376.6 | 428.6 | 312.8 | 287.2 | 240.4 | 209.8 | 192.2 | 216.7 | |
| 337.4 | 329.9 | 386.6 | 388.9 | 270.4 | 256.6 | 239.9 | 249.5 | 256.1 | 140.1 | |
| Growth | −2.2% | +17.2% | +0.6% | −30.5% | −5.1% | −6.5% | +4.0% | +2.6% | −45.3% | |
| Per share and net cash | ||||||||||
| calc | −130.2 | −253.9 | −217.4 | −156.3 | −132.6 | −133.2 | −150.2 | −163.5 | −159.4 | −316.3 |
| n/a | n/a | n/a | n/a | n/a | 31.9 | 32.3 | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | 8.05 | 7.43 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.