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 | 245.4 | 252.6 | 244.0 | 250.5 | 238.9 | 250.5 | 232.5 | 240.7 | 245.0 | 255.6 |
| Growth | +2.9% | −3.4% | +2.7% | −4.7% | +4.9% | −7.2% | +3.5% | +1.8% | +4.3% | |
| Net income | 2.0 | −38.1 | −11.1 | −1.4 | −11.0 | 72.7 | 26.0 | 24.4 | 14.9 | 14.6 |
| Growth | −2,036.4% | −64.2% | −6.0% | −39.0% | −2.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 0.8% | −15.1% | −4.5% | −0.5% | −4.6% | 29.0% | 11.2% | 10.2% | 6.1% | 5.7% |
| Free cash flow margin | 40.8% | 36.3% | 34.4% | 28.6% | 20.4% | 15.7% | 24.4% | 9.0% | 12.8% | 6.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 102.3 | 93.0 | 84.6 | 72.2 | 48.8 | 40.5 | 56.9 | 22.1 | 31.9 | 18.0 |
| Capital expenditure | −2.2 | −1.3 | −0.7 | −0.5 | −0.2 | −1.0 | −0.1 | −0.4 | −0.7 | −0.4 |
| Free cash flow | 100.1 | 91.7 | 83.9 | 71.7 | 48.6 | 39.4 | 56.8 | 21.6 | 31.3 | 17.5 |
| Growth | −8.4% | −8.5% | −14.5% | −32.2% | −18.9% | +44.0% | −62.0% | +44.6% | −43.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.5 | 46.1 | 45.5 | 46.2 | 34.1 | 27.3 | 23.0 | 27.0 | 29.3 | 23.0 |
| Shareholders’ equity | 249.1 | 223.5 | 187.7 | 259.8 | 300.9 | 100.0 | 127.8 | 172.1 | 210.4 | 235.0 |
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 | ||||||||||
| 35.5 | 46.1 | 45.5 | 46.2 | 34.1 | 27.3 | 23.0 | 27.0 | 29.3 | 23.0 | |
| 7.9 | 6.6 | 5.9 | 5.9 | 16.3 | 14.1 | 12.9 | 11.8 | 10.6 | 9.8 | |
| 17.3 | 12.6 | 12.6 | 12.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,583.7 | 1,644.5 | 1,615.6 | 1,744.9 | 1,843.4 | 1,854.5 | 1,590.7 | 1,668.9 | 1,685.3 | 1,754.8 | |
| Growth | +3.8% | −1.8% | +8.0% | +5.6% | +0.6% | −14.2% | +4.9% | +1.0% | +4.1% | |
| Liabilities | ||||||||||
| 1,334.6 | 1,420.9 | 1,427.8 | 1,485.1 | 1,542.5 | 1,533.9 | 1,462.9 | 1,496.8 | 1,475.0 | 1,519.8 | |
| Equity | ||||||||||
| −16.2 | −54.4 | −69.6 | −71.0 | −82.4 | −45.6 | 16.3 | 42.2 | 57.1 | 71.7 | |
| 249.1 | 223.5 | 187.7 | 259.8 | 300.9 | 100.0 | 127.8 | 172.1 | 210.4 | 235.0 | |
| Growth | −10.3% | −16.0% | +38.4% | +15.8% | −66.8% | +27.8% | +34.7% | +22.2% | +11.7% | |
| Per share and net cash | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 49.6 | 49.9 | 50.3 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.47 | 4.21 | 4.67 |
Lines marked calc are worked out here from filed figures; point at one for how.