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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 13.1% | 12.0% | 13.9% | 11.7% | 10.3% | 12.2% | 10.9% | 14.5% | 10.1% | 10.5% | |
| 3.8% | 4.0% | 7.0% | 4.5% | −3.2% | 5.1% | 3.2% | 4.8% | −0.1% | −0.1% | |
| 1.0% | 1.7% | 5.5% | 2.4% | −6.2% | 3.3% | 0.5% | 3.4% | −1.1% | −2.4% | |
| 1.0% | −0.3% | 4.6% | 1.8% | −5.2% | 2.4% | −2.8% | 5.9% | −3.9% | −3.5% | |
| 5.7% | −1.5% | 3.0% | 1.4% | 3.8% | −4.9% | 6.3% | 2.2% | −7.2% | 5.2% | |
| Spending | ||||||||||
| 1.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 9.1% | 7.9% | 6.8% | 7.2% | 9.5% | 7.1% | 7.7% | 9.7% | 10.2% | 10.6% | |
| 1.7% | 1.8% | 1.6% | 2.7% | 1.0% | 1.8% | 2.5% | 2.4% | 2.6% | 1.6% | |
| 0.7% | 117.7% | 16.3% | 26.8% | n/a | 26.1% | 488.6% | −53.5% | n/a | n/a | |
| Returns | ||||||||||
| 10.3% | −3.1% | 37.9% | 12.3% | −38.8% | 18.7% | −18.3% | 28.6% | −20.6% | −17.1% | |
| 1.6% | −0.6% | 10.1% | 3.6% | −8.2% | 4.7% | −4.7% | 10.2% | −6.6% | −5.8% | |
| Balance and payout | ||||||||||
| 3.54 | 2.31 | 1.49 | 1.22 | 1.54 | 1.54 | 1.27 | 0.82 | 1.00 | 0.79 | |
| 84.2% | 80.6% | 73.4% | 70.5% | 79.0% | 75.1% | 74.5% | 64.2% | 68.1% | 66.0% | |