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 | 148.2 | 164.5 | 168.9 | 218.2 | 304.3 | 388.5 | 430.5 | 550.2 | 575.9 | 573.0 |
| Growth | +11.0% | +2.7% | +29.2% | +39.4% | +27.7% | +10.8% | +27.8% | +4.7% | −0.5% | |
| Operating income | 16.2 | 14.6 | 9.5 | −5.2 | −0.1 | 68.5 | 67.6 | 64.0 | −22.2 | 51.3 |
| Net income | 9.2 | 6.3 | 3.4 | −19.2 | −48.0 | 20.6 | 8.0 | −28.2 | −153.6 | −61.4 |
| Growth | −32.1% | −45.8% | −664.4% | −61.3% | −453.5% | |||||
| EPS, diluted | 0.37 | 0.24 | 0.11 | −0.65 | −1.62 | 0.66 | 0.25 | −0.93 | −5.02 | −2.04 |
| Growth | −35.1% | −54.2% | −690.9% | −62.1% | −472.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 94.0% | 93.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 10.9% | 8.9% | 5.6% | −2.4% | −0.0% | 17.6% | 15.7% | 11.6% | −3.8% | 8.9% |
| Net margin | 6.2% | 3.8% | 2.0% | −8.8% | −15.8% | 5.3% | 1.9% | −5.1% | −26.7% | −10.7% |
| Free cash flow margin | 10.3% | 5.1% | −20.4% | −2.4% | −0.6% | 12.7% | 4.2% | −6.5% | −10.9% | −2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 22.3 | 19.4 | 22.3 | 18.8 | 9.0 | 59.2 | 37.4 | 24.1 | −3.3 | 6.7 |
| Capital expenditure | −7.1 | −11.1 | −56.8 | −24.0 | −10.7 | −10.0 | −19.2 | −59.6 | −59.2 | −22.0 |
| Free cash flow | 15.2 | 8.3 | −34.4 | −5.3 | −1.7 | 49.2 | 18.2 | −35.6 | −62.5 | −15.3 |
| Growth | −45.3% | −514.1% | −63.0% | −295.4% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 38.8 | 74.7 | 45.6 | 54.8 | 63.4 | 107.8 | 101.8 | 171.3 | 98.8 | 68.9 |
| Total debt | 55.6 | 56.7 | 59.5 | 179.0 | 184.6 | 181.5 | 349.6 | 332.7 | 328.2 | 328.9 |
| Net cash (debt) | −16.8 | 18.0 | −13.9 | −124.2 | −121.1 | −73.7 | −247.8 | −161.4 | −229.4 | −260.0 |
| Shareholders’ equity | 132.2 | 179.9 | 176.3 | 163.3 | 118.2 | 141.6 | 144.0 | 121.4 | −34.7 | −97.7 |
| Debt to equity | 0.42 | 0.32 | 0.34 | 1.10 | 1.56 | 1.28 | 2.43 | 2.74 | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 94.0% | 93.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 10.9% | 8.9% | 5.6% | −2.4% | −0.0% | 17.6% | 15.7% | 11.6% | −3.8% | 8.9% | |
| 10.5% | 7.6% | 3.5% | −5.5% | −14.2% | 7.2% | 1.4% | −4.3% | −20.8% | −8.9% | |
| 6.2% | 3.8% | 2.0% | −8.8% | −15.8% | 5.3% | 1.9% | −5.1% | −26.7% | −10.7% | |
| 10.3% | 5.1% | −20.4% | −2.4% | −0.6% | 12.7% | 4.2% | −6.5% | −10.9% | −2.7% | |
| Spending | ||||||||||
| 29.9% | 30.7% | 35.6% | 31.9% | 26.4% | 23.7% | 24.2% | 25.5% | 25.7% | 25.2% | |
| 4.8% | 6.8% | 33.6% | 11.0% | 3.5% | 2.6% | 4.5% | 10.8% | 10.3% | 3.8% | |
| 11.5% | 36.6% | 32.4% | n/a | n/a | 22.6% | −127.5% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 7.0% | 3.5% | 1.9% | −11.7% | −40.6% | 14.6% | 5.5% | −23.2% | n/a | n/a | |
| 4.2% | 2.3% | 1.2% | −2.6% | −7.1% | 2.9% | 0.9% | −2.1% | −12.8% | −5.4% | |
| Balance and payout | ||||||||||
| 0.42 | 0.32 | 0.34 | 1.10 | 1.56 | 1.28 | 2.43 | 2.74 | n/a | n/a | |
| 36.4% | 31.9% | 34.2% | 76.3% | 81.3% | 78.6% | 82.6% | 84.2% | 95.3% | 100.6% | |