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 | 538.5 | 588.1 | 575.9 | 546.0 | 486.4 | 643.9 | 690.8 | 565.2 | 443.2 | 397.2 |
| Growth | +9.2% | −2.1% | −5.2% | −10.9% | +32.4% | +7.3% | −18.2% | −21.6% | −10.4% | |
| Operating income | 92.8 | 40.5 | 32.8 | 24.7 | 22.5 | 27.4 | −58.7 | −88.0 | −41.9 | −125.7 |
| Net income | 74.6 | 26.2 | 24.4 | 12.9 | 7.2 | 19.0 | −57.1 | −107.7 | −42.8 | −137.5 |
| Growth | −64.9% | −6.9% | −47.3% | −43.9% | +162.8% | −400.8% | ||||
| EPS, diluted | 2.08 | 0.73 | n/a | n/a | 0.21 | 0.51 | −1.66 | −3.13 | −1.13 | −3.98 |
| Growth | −64.9% | +142.9% | −425.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.5% | 33.5% | 28.4% | 27.2% | 27.5% | 26.6% | 23.6% | 16.3% | 21.8% | 18.4% |
| Operating margin | 17.2% | 6.9% | 5.7% | 4.5% | 4.6% | 4.3% | −8.5% | −15.6% | −9.5% | −31.6% |
| Net margin | 13.9% | 4.5% | 4.2% | 2.4% | 1.5% | 2.9% | −8.3% | −19.0% | −9.7% | −34.6% |
| Free cash flow margin | 14.6% | 6.5% | −1.1% | 10.9% | 5.7% | −1.7% | −6.0% | 9.8% | 4.8% | −11.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 101.5 | 61.0 | 14.7 | 83.0 | 47.6 | 20.7 | −23.3 | 66.5 | 31.9 | −38.0 |
| Capital expenditure | −22.9 | −22.7 | −21.0 | −23.6 | −19.8 | −31.5 | −17.8 | −11.2 | −10.4 | −9.0 |
| Free cash flow | 78.6 | 38.3 | −6.3 | 59.5 | 27.8 | −10.8 | −41.1 | 55.4 | 21.5 | −47.1 |
| Growth | −51.2% | −116.4% | −53.3% | −138.8% | −61.2% | −319.4% | ||||
| Dividends paid | −0.2 | n/a | −20.3 | −5.2 | −4.8 | −10.7 | −8.6 | 0.0 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 106.3 | 138.7 | 93.6 | 139.4 | 114.2 | 74.3 | 52.1 | 54.6 | 57.3 | 58.4 |
| Total debt | n/a | n/a | n/a | n/a | 12.8 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 101.4 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 437.7 | 469.9 | 466.5 | 477.7 | 487.4 | 494.3 | 421.0 | 315.1 | 271.6 | 139.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.03 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 106.3 | 138.7 | 93.6 | 139.4 | 114.2 | 74.3 | 52.1 | 54.6 | 57.3 | 58.4 | |
| 63.1 | 73.3 | 72.6 | 78.3 | 84.8 | 82.8 | 77.9 | 66.9 | 46.9 | 48.3 | |
| 101.5 | 132.9 | 158.5 | 122.7 | 152.1 | 204.7 | 238.2 | 136.4 | 112.6 | 94.3 | |
| 222.8 | 216.7 | 213.3 | 204.8 | 222.9 | 221.2 | 169.3 | 123.5 | 75.7 | 30.1 | |
| 35.7 | 37.0 | 35.3 | 35.2 | 47.5 | 45.8 | 0.0 | 0.0 | 0.0 | n/a | |
| 584.7 | 653.0 | 616.9 | 703.9 | 820.9 | 867.7 | 753.0 | 579.9 | 549.0 | 398.4 | |
| Growth | +11.7% | −5.5% | +14.1% | +16.6% | +5.7% | −13.2% | −23.0% | −5.3% | −27.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 1.6 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 11.2 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 12.8 | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 331.3 | 356.4 | 360.7 | 368.4 | 370.8 | 377.7 | 311.8 | 203.7 | 164.6 | 27.0 | |
| 437.7 | 469.9 | 466.5 | 477.7 | 487.4 | 494.3 | 421.0 | 315.1 | 271.6 | 139.2 | |
| Growth | +7.4% | −0.7% | +2.4% | +2.0% | +1.4% | −14.8% | −25.2% | −13.8% | −48.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 101.4 | n/a | n/a | n/a | n/a | n/a |
| 34.3 | 34.3 | 34.4 | 34.4 | 34.4 | 34.5 | 34.5 | 34.5 | 34.5 | 34.6 | |
| calc | 12.75 | 13.68 | 13.58 | 13.89 | 14.15 | 14.34 | 12.20 | 9.12 | 7.86 | 4.03 |
Lines marked calc are worked out here from filed figures; point at one for how.