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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 45.8 | 29.9 | 43.7 | 35.6 | 36.0 | 29.9 | 45.5 | 54.8 | 37.8 | 33.1 | |
| 83.1 | 68.0 | 53.2 | 68.4 | 63.0 | 75.0 | 83.1 | 112.7 | 159.6 | 172.9 | |
| 21.5 | 21.0 | 20.8 | 20.6 | 17.3 | 17.1 | 26.5 | 34.1 | 42.6 | 54.0 | |
| 27.3 | 23.4 | 22.2 | 15.3 | 16.2 | 15.9 | 20.8 | 26.2 | 33.8 | 47.8 | |
| 170.2 | 167.0 | 152.2 | 152.0 | 161.8 | 161.2 | 183.2 | 211.3 | 269.7 | 288.2 | |
| 498.6 | 438.5 | 392.6 | 408.6 | 419.3 | 416.2 | 504.7 | 600.3 | 759.7 | 893.8 | |
| Growth | −12.0% | −10.5% | +4.1% | +2.6% | −0.7% | +21.3% | +18.9% | +26.6% | +17.6% | |
| Liabilities | ||||||||||
| 8.8 | 11.3 | n/a | 2.5 | 3.1 | 2.2 | 3.6 | 10.5 | 1.7 | 1.9 | |
| 114.4 | 103.5 | 74.5 | 63.0 | 69.5 | 61.6 | 107.6 | 126.8 | 217.2 | 210.6 | |
| calc | 123.2 | 114.8 | 74.5 | 65.5 | 72.6 | 63.8 | 111.2 | 137.3 | 218.9 | 212.4 |
| 308.6 | 252.0 | 214.0 | 215.6 | 215.7 | 210.2 | 286.6 | 362.8 | 507.8 | 570.6 | |
| Equity | ||||||||||
| −41.7 | −52.7 | −59.4 | −46.3 | −38.1 | −36.7 | −19.3 | −6.4 | 6.6 | 56.6 | |
| 190.1 | 186.6 | 178.6 | 193.0 | 202.7 | 204.6 | 213.2 | 232.6 | 247.7 | 317.5 | |
| Growth | −1.8% | −4.3% | +8.1% | +5.0% | +0.9% | +4.2% | +9.1% | +6.5% | +28.2% | |
| Per share and net cash | ||||||||||
| calc | −77.4 | −84.9 | −30.8 | −29.9 | −36.6 | −33.9 | −65.7 | −82.5 | −181.0 | −179.3 |
| 34.3 | 34.7 | 35.0 | 35.3 | 35.5 | 35.0 | 34.4 | 34.8 | 35.0 | 35.6 | |
| calc | 5.54 | 5.38 | 5.11 | 5.47 | 5.71 | 5.84 | 6.20 | 6.68 | 7.08 | 8.91 |
Lines marked calc are worked out here from filed figures; point at one for how.