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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500.2 | 491.6 | 548.2 | 492.4 | 465.8 | 543.5 | 654.2 | 639.8 | 534.8 | 675.5 |
| Growth | −1.7% | +11.5% | −10.2% | −5.4% | +16.7% | +20.4% | −2.2% | −16.4% | +26.3% | |
| Operating income | −76.5 | 17.4 | 26.9 | −1.6 | 18.7 | 31.3 | 65.1 | 88.0 | 64.3 | 111.0 |
| Net income | −64.8 | −11.9 | 20.7 | −8.7 | 12.8 | 24.8 | 52.7 | 73.8 | 41.0 | 61.5 |
| Growth | −142.2% | +94.0% | +112.3% | +40.1% | −44.5% | +50.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.0% | 20.8% | 25.4% | 22.3% | 25.7% | 24.7% | 28.0% | 33.7% | 37.8% | 39.1% |
| Operating margin | −15.3% | 3.5% | 4.9% | −0.3% | 4.0% | 5.8% | 10.0% | 13.8% | 12.0% | 16.4% |
| Net margin | −13.0% | −2.4% | 3.8% | −1.8% | 2.7% | 4.6% | 8.1% | 11.5% | 7.7% | 9.1% |
| Free cash flow margin | 6.1% | 3.6% | −0.3% | 3.0% | 8.7% | −0.9% | 4.8% | 15.0% | 11.2% | 10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.6 | 24.1 | 10.1 | 24.5 | 46.1 | 4.6 | 40.3 | 108.3 | 74.1 | 80.6 |
| Capital expenditure | −8.2 | −6.4 | −11.6 | −9.9 | −5.5 | −9.4 | −8.8 | −12.1 | −14.1 | −12.0 |
| Free cash flow | 30.4 | 17.7 | −1.5 | 14.6 | 40.6 | −4.8 | 31.4 | 96.2 | 60.0 | 68.6 |
| Growth | −41.8% | −108.5% | +179.1% | −111.7% | +206.2% | −37.7% | +14.4% | |||
| Buybacks | n/a | n/a | n/a | −0.4 | 0.0 | 0.0 | −0.3 | −0.1 | −16.1 | 0.0 |
| Dividends paid | −3.2 | −3.3 | −3.3 | −3.4 | −3.4 | −3.4 | −3.4 | −3.5 | −3.5 | −3.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 73.4 | 69.4 | 53.9 | 72.3 | 84.9 | 61.8 | 70.3 | 89.4 | 68.3 | 57.8 |
| Total debt | 141.2 | 122.7 | 114.2 | 143.7 | 115.6 | 112.5 | 95.0 | 60.0 | 287.5 | 197.5 |
| Net cash (debt) | −67.8 | −53.3 | −60.3 | −71.4 | −30.6 | −50.7 | −24.7 | 29.4 | −219.2 | −139.7 |
| Shareholders’ equity | 158.4 | 158.0 | 176.5 | 168.1 | 185.8 | 208.7 | 262.3 | 340.6 | 360.6 | 425.5 |
| Debt to equity | 0.89 | 0.78 | 0.65 | 0.86 | 0.62 | 0.54 | 0.36 | 0.18 | 0.80 | 0.46 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 38.6 | 24.1 | 10.1 | 24.5 | 46.1 | 4.6 | 40.3 | 108.3 | 74.1 | 80.6 | |
| Growth | −37.5% | −58.1% | +142.2% | +88.6% | −90.0% | +769.1% | +169.1% | −31.6% | +8.8% | |
| 21.8 | 20.7 | 18.2 | 16.5 | 16.4 | 16.9 | 14.9 | 13.3 | 16.5 | 26.6 | |
| Investment | ||||||||||
| −8.2 | −6.4 | −11.6 | −9.9 | −5.5 | −9.4 | −8.8 | −12.1 | −14.1 | −12.0 | |
| calc | 30.4 | 17.7 | −1.5 | 14.6 | 40.6 | −4.8 | 31.4 | 96.2 | 60.0 | 68.6 |
| Growth | −41.8% | −108.5% | +179.1% | −111.7% | +206.2% | −37.7% | +14.4% | |||
| −2.4 | −6.3 | −13.7 | −33.1 | −1.5 | −18.9 | −7.0 | −53.5 | −297.9 | −3.2 | |
| Financing | ||||||||||
| −47.5 | −24.3 | −12.3 | 25.2 | −32.1 | −8.4 | −21.3 | −38.6 | 206.3 | −94.1 | |
| −3.2 | −3.3 | −3.3 | −3.4 | −3.4 | −3.4 | −3.4 | −3.5 | −3.5 | −3.5 | |
| n/a | n/a | n/a | −0.4 | 0.0 | 0.0 | −0.3 | −0.1 | −16.1 | 0.0 | |
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.