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 | 417.0 | 345.1 | 337.3 | 341.9 | 316.0 | 324.1 | 422.6 | 544.8 | 557.9 | 774.4 |
| Growth | −17.3% | −2.2% | +1.3% | −7.6% | +2.6% | +30.4% | +28.9% | +2.4% | +38.8% | |
| Operating income | −25.6 | 8.0 | 10.0 | 18.0 | 13.3 | 9.9 | 22.2 | 34.6 | 35.4 | 105.9 |
| Net income | −38.2 | −3.0 | −7.1 | 17.7 | 8.2 | 1.4 | 17.4 | 12.9 | 13.0 | 50.1 |
| Growth | −53.6% | −82.6% | +1,121.4% | −25.9% | +0.4% | +286.3% | ||||
| EPS, diluted | −1.12 | −0.09 | −0.21 | −0.50 | 0.23 | 0.04 | 0.50 | 0.37 | 0.36 | 1.37 |
| Growth | −82.6% | +1,150.0% | −26.0% | −2.7% | +280.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.3% | 32.8% | 33.1% | 33.4% | 33.3% | 31.1% | 30.3% | 31.4% | 35.2% | 34.8% |
| Operating margin | −6.1% | 2.3% | 3.0% | 5.3% | 4.2% | 3.0% | 5.2% | 6.3% | 6.3% | 13.7% |
| Net margin | −9.2% | −0.9% | −2.1% | 5.2% | 2.6% | 0.4% | 4.1% | 2.4% | 2.3% | 6.5% |
| Free cash flow margin | 16.4% | 1.6% | 5.6% | 1.3% | 0.2% | 3.3% | 6.2% | 6.7% | 1.3% | −0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 69.6 | 6.6 | 22.0 | 10.2 | 4.4 | 13.3 | 29.6 | 44.6 | 24.8 | 5.9 |
| Capital expenditure | −1.1 | −1.0 | −3.1 | −5.7 | −3.9 | −2.6 | −3.4 | −8.4 | −17.4 | −11.3 |
| Free cash flow | 68.5 | 5.5 | 18.9 | 4.6 | 0.5 | 10.7 | 26.3 | 36.3 | 7.5 | −5.5 |
| Growth | −91.9% | +240.3% | −75.8% | −89.6% | +2,144.1% | +146.0% | +38.0% | −79.4% | −173.5% | |
| Buybacks | −0.2 | n/a | n/a | n/a | 0.0 | −5.0 | −7.0 | 0.0 | −5.0 | 0.0 |
| Dividends paid | −9.0 | −7.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 45.8 | 29.9 | 43.7 | 35.6 | 36.0 | 29.9 | 45.5 | 54.8 | 37.8 | 33.1 |
| Total debt | 123.2 | 114.8 | 74.5 | 65.5 | 72.6 | 63.8 | 111.2 | 137.3 | 218.9 | 212.4 |
| Net cash (debt) | −77.4 | −84.9 | −30.8 | −29.9 | −36.6 | −33.9 | −65.7 | −82.5 | −181.0 | −179.3 |
| Shareholders’ equity | 190.1 | 186.6 | 178.6 | 193.0 | 202.7 | 204.6 | 213.2 | 232.6 | 247.7 | 317.5 |
| Debt to equity | 0.65 | 0.62 | 0.42 | 0.34 | 0.36 | 0.31 | 0.52 | 0.59 | 0.88 | 0.67 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 417.0 | 345.1 | 337.3 | 341.9 | 316.0 | 324.1 | 422.6 | 544.8 | 557.9 | 774.4 | |
| Growth | −17.3% | −2.2% | +1.3% | −7.6% | +2.6% | +30.4% | +28.9% | +2.4% | +38.8% | |
| 282.2 | 231.9 | 225.8 | 227.8 | 210.9 | 223.2 | 294.4 | 373.8 | 361.8 | 505.2 | |
| 134.9 | 113.2 | 111.5 | 114.1 | 105.1 | 100.9 | 128.2 | 171.0 | 196.1 | 269.2 | |
| Growth | −16.1% | −1.5% | +2.3% | −7.9% | −4.0% | +27.1% | +33.4% | +14.7% | +37.3% | |
| 81.7 | 89.0 | 87.5 | 86.0 | 76.9 | 81.8 | 93.5 | 122.9 | 146.7 | 200.7 | |
| −25.6 | 8.0 | 10.0 | 18.0 | 13.3 | 9.9 | 22.2 | 34.6 | 35.4 | 105.9 | |
| Growth | +24.7% | +79.9% | −25.8% | −26.1% | +124.8% | +56.0% | +2.4% | +199.0% | ||
| −33.0 | 1.4 | 2.5 | 13.3 | 11.8 | 4.7 | 23.7 | 21.5 | 17.7 | 82.8 | |
| 5.3 | 4.4 | 9.6 | −4.4 | 3.7 | 2.7 | 5.4 | 7.0 | 3.3 | 29.7 | |
| −38.2 | −3.0 | −7.1 | 17.7 | 8.2 | 1.4 | 17.4 | 12.9 | 13.0 | 50.1 | |
| Growth | −53.6% | −82.6% | +1,121.4% | −25.9% | +0.4% | +286.3% | ||||
| Per share | ||||||||||
| −1.12 | −0.09 | −0.21 | −0.51 | 0.23 | 0.04 | 0.50 | 0.37 | 0.37 | 1.42 | |
| −1.12 | −0.09 | −0.21 | −0.50 | 0.23 | 0.04 | 0.50 | 0.37 | 0.36 | 1.37 | |
| Growth | −82.6% | +1,150.0% | −26.0% | −2.7% | +280.6% | |||||
| 34.0 | 34.4 | 34.7 | 35.0 | 35.3 | 35.3 | 34.7 | 34.7 | 34.9 | 35.3 | |
| 34.0 | 34.4 | 34.7 | 35.5 | 35.5 | 35.6 | 35.0 | 35.3 | 36.4 | 36.6 | |
| Growth | +1.4% | +0.8% | +2.2% | +0.1% | +0.2% | −1.7% | +0.9% | +3.0% | +0.6% | |