Closing prices at the end of each trading day, from 1 Oct 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 883.3 | 862.3 | 891.7 | 1,045.9 | 953.9 | 1,234.7 | 1,391.2 |
| Growth | −2.4% | +3.4% | +17.3% | −8.8% | +29.4% | +12.7% | |
| Operating income | 106.5 | 68.4 | 60.9 | −37.2 | 6.9 | 65.7 | 65.2 |
| Net income | 71.7 | 28.8 | 44.9 | −34.6 | −2.8 | 36.7 | 37.7 |
| Growth | −59.8% | +55.9% | −177.1% | +2.7% | |||
| EPS, diluted | 1.13 | 0.45 | 0.63 | −0.49 | −0.04 | 0.52 | 0.53 |
| Growth | −60.2% | +40.0% | −177.8% | +1.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 17.5% | 14.4% | 14.0% | 8.6% | 8.7% | 12.4% | 11.6% |
| Operating margin | 12.1% | 7.9% | 6.8% | −3.6% | 0.7% | 5.3% | 4.7% |
| Net margin | 8.1% | 3.3% | 5.0% | −3.3% | −0.3% | 3.0% | 2.7% |
| Free cash flow margin | 7.1% | 1.3% | −3.0% | −2.5% | −2.2% | 5.0% | 2.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 92.6 | 78.9 | 47.0 | 35.2 | 29.2 | 93.4 | 88.6 |
| Capital expenditure | −29.7 | −67.3 | −73.4 | −61.2 | −49.8 | −32.2 | −51.4 |
| Free cash flow | 62.9 | 11.6 | −26.4 | −26.0 | −20.6 | 61.2 | 37.2 |
| Growth | −81.6% | −327.6% | −39.2% | ||||
| Buybacks | −0.9 | −1.9 | 0.0 | 0.0 | −0.6 | 0.0 | −6.1 |
| Dividends paid | −5.6 | −13.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 64.0 | 124.0 | 84.5 | 52.8 | 42.9 | 58.0 | 64.8 |
| Total debt | n/a | 174.1 | 163.9 | 140.4 | 152.0 | 113.7 | 95.8 |
| Net cash (debt) | n/a | −50.1 | −79.4 | −87.6 | −109.1 | −55.7 | −31.0 |
| Shareholders’ equity | 379.0 | 473.5 | 534.2 | 502.1 | 503.6 | 547.3 | 587.3 |
| Debt to equity | n/a | 0.37 | 0.31 | 0.28 | 0.30 | 0.21 | 0.16 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 92.6 | 78.9 | 47.0 | 35.2 | 29.2 | 93.4 | 88.6 | |
| Growth | −14.8% | −40.4% | −25.1% | −17.0% | +219.9% | −5.1% | |
| 16.5 | 18.1 | 20.4 | 24.8 | 32.8 | 37.7 | 34.6 | |
| Investment | |||||||
| −29.7 | −67.3 | −73.4 | −61.2 | −49.8 | −32.2 | −51.4 | |
| calc | 62.9 | 11.6 | −26.4 | −26.0 | −20.6 | 61.2 | 37.2 |
| Growth | −81.6% | −327.6% | −39.2% | ||||
| calc | 0.99 | 0.18 | −0.37 | −0.37 | −0.29 | 0.86 | 0.52 |
| −30.7 | −67.7 | −70.3 | −51.4 | −54.1 | −33.5 | −51.9 | |
| Financing | |||||||
| −26.8 | 50.1 | −11.5 | −21.8 | 14.3 | −43.8 | −29.5 | |
| −5.6 | −13.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
| −0.9 | −1.9 | 0.0 | 0.0 | −0.6 | 0.0 | −6.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.