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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 69.6 | 6.6 | 22.0 | 10.2 | 4.4 | 13.3 | 29.6 | 44.6 | 24.8 | 5.9 | |
| Growth | −90.6% | +234.1% | −53.4% | −56.8% | +200.8% | +123.0% | +50.6% | −44.4% | −76.4% | |
| 18.9 | 16.1 | 13.3 | 10.6 | 9.9 | 9.9 | 10.6 | 12.5 | 14.5 | 24.9 | |
| Investment | ||||||||||
| −1.1 | −1.0 | −3.1 | −5.7 | −3.9 | −2.6 | −3.4 | −8.4 | −17.4 | −11.3 | |
| calc | 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% | |
| calc | 2.02 | 0.16 | 0.54 | 0.13 | 0.01 | 0.30 | 0.75 | 1.03 | 0.21 | −0.15 |
| −1.4 | −0.7 | 38.3 | −5.1 | −9.2 | −2.1 | −48.3 | −56.5 | −105.3 | −1.1 | |
| Financing | ||||||||||
| −58.0 | −24.1 | −44.9 | −12.1 | 3.7 | −15.6 | 38.2 | 21.1 | 65.9 | −11.6 | |
| −9.0 | −7.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −0.2 | n/a | n/a | n/a | 0.0 | −5.0 | −7.0 | 0.0 | −5.0 | 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.