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 | 662.1 | 755.2 | 897.7 | 901.2 | 717.7 | 971.6 | 782.6 | 835.5 | 723.4 | 649.0 |
| Growth | +14.1% | +18.9% | +0.4% | −20.4% | +35.4% | −19.5% | +6.8% | −13.4% | −10.3% | |
| Operating income | 24.9 | 30.0 | 62.9 | 40.6 | −23.2 | 49.6 | 24.8 | 39.9 | −0.8 | −0.7 |
| Net income | 6.8 | −2.3 | 41.5 | 15.8 | −37.0 | 23.7 | −22.0 | 49.4 | −27.9 | −22.8 |
| Growth | −133.4% | −62.0% | −334.8% | −192.6% | −156.4% | |||||
| EPS, diluted | 0.23 | −0.08 | 1.36 | 0.51 | −1.20 | 0.72 | −0.68 | 1.47 | −1.07 | −0.61 |
| Growth | −134.8% | −62.5% | −335.3% | −194.4% | −172.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.1% | 12.0% | 13.9% | 11.7% | 10.3% | 12.2% | 10.9% | 14.5% | 10.1% | 10.5% |
| Operating margin | 3.8% | 4.0% | 7.0% | 4.5% | −3.2% | 5.1% | 3.2% | 4.8% | −0.1% | −0.1% |
| Net margin | 1.0% | −0.3% | 4.6% | 1.8% | −5.2% | 2.4% | −2.8% | 5.9% | −3.9% | −3.5% |
| Free cash flow margin | 5.7% | −1.5% | 3.0% | 1.4% | 3.8% | −4.9% | 6.3% | 2.2% | −7.2% | 5.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 49.4 | 2.3 | 41.0 | 36.7 | 34.4 | −29.8 | 68.9 | 38.3 | −33.5 | 44.6 |
| Capital expenditure | −11.4 | −13.5 | −14.2 | −24.0 | −7.1 | −17.7 | −19.7 | −19.7 | −18.5 | −10.7 |
| Free cash flow | 37.9 | −11.2 | 26.8 | 12.7 | 27.2 | −47.5 | 49.2 | 18.6 | −52.0 | 34.0 |
| Growth | −129.5% | −52.5% | +113.7% | −274.4% | −62.3% | −379.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 130.2 | 52.2 | 70.9 | 39.5 | 50.5 | 35.0 | 31.8 | 37.8 | n/a | n/a |
| Total debt | 233.2 | 166.9 | 163.8 | 156.4 | 146.6 | 195.0 | 152.4 | 141.5 | 135.5 | 104.9 |
| Net cash (debt) | −103.0 | −114.7 | −92.8 | −116.9 | −96.1 | −160.0 | −120.6 | −103.7 | n/a | n/a |
| Shareholders’ equity | 65.8 | 72.3 | 109.6 | 128.7 | 95.4 | 126.7 | 120.0 | 172.9 | 135.6 | 133.4 |
| Debt to equity | 3.54 | 2.31 | 1.49 | 1.22 | 1.54 | 1.54 | 1.27 | 0.82 | 1.00 | 0.79 |
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 | ||||||||||
| 130.2 | 52.2 | 70.9 | 39.5 | 50.5 | 35.0 | 31.8 | 37.8 | n/a | n/a | |
| 97.8 | 108.6 | 133.9 | 115.1 | 151.1 | 174.5 | 152.6 | 129.3 | 118.7 | 86.3 | |
| 71.1 | 99.0 | 92.4 | 82.9 | 91.2 | 141.0 | 142.5 | 117.3 | 128.2 | 118.6 | |
| 66.0 | 64.6 | 64.1 | 73.7 | 62.8 | 63.1 | 67.8 | 68.9 | 68.9 | 66.6 | |
| 7.7 | 8.0 | 7.6 | 27.8 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 428.8 | 384.4 | 412.7 | 435.8 | 454.4 | 507.7 | 470.3 | 483.2 | 424.6 | 391.7 | |
| Growth | −10.3% | +7.4% | +5.6% | +4.3% | +11.7% | −7.4% | +2.8% | −12.1% | −7.7% | |
| Liabilities | ||||||||||
| 0.0 | 3.2 | 9.1 | 3.3 | 2.4 | 9.4 | 10.9 | 15.3 | 8.4 | 0.9 | |
| 233.2 | 163.8 | 154.7 | 153.1 | 144.1 | 185.6 | 141.5 | 126.2 | 127.1 | 104.0 | |
| calc | 233.2 | 166.9 | 163.8 | 156.4 | 146.6 | 195.0 | 152.4 | 141.5 | 135.5 | 104.9 |
| 361.1 | 309.6 | 303.1 | 307.1 | 359.0 | 381.0 | 350.2 | 310.3 | 289.0 | 258.4 | |
| Equity | ||||||||||
| −115.2 | −115.1 | −76.0 | −60.3 | −97.4 | −73.6 | −95.6 | −46.2 | −74.1 | −96.8 | |
| 65.8 | 72.3 | 109.6 | 128.7 | 95.4 | 126.7 | 120.0 | 172.9 | 135.6 | 133.4 | |
| Growth | +9.9% | +51.5% | +17.4% | −25.9% | +32.8% | −5.2% | +44.1% | −21.6% | −1.6% | |
| Per share and net cash | ||||||||||
| calc | −103.0 | −114.7 | −92.8 | −116.9 | −96.1 | −160.0 | −120.6 | −103.7 | n/a | n/a |
| 29.9 | 30.2 | 30.5 | 30.8 | 31.2 | 32.0 | 32.8 | 33.3 | 33.7 | 34.2 | |
| calc | 2.20 | 2.39 | 3.59 | 4.18 | 3.05 | 3.95 | 3.66 | 5.19 | 4.02 | 3.90 |
Lines marked calc are worked out here from filed figures; point at one for how.