Closing prices at the end of each trading day, from 13 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208.0 | 161.6 | 149.4 | 136.9 | 119.9 | 149.7 | 151.9 | 141.9 | 127.8 |
| Growth | −22.3% | −7.6% | −8.4% | −12.4% | +24.8% | +1.5% | −6.6% | −9.9% | |
| Operating income | 22.9 | 11.7 | 10.1 | −32.4 | −1.8 | 5.6 | 6.3 | 6.3 | −11.4 |
| Net income | 16.0 | 7.2 | 12.6 | −30.0 | −29.7 | 4.2 | 3.5 | 0.3 | −13.5 |
| Growth | −55.1% | +75.0% | −339.1% | −16.4% | −92.8% | −5,439.9% | |||
| EPS, diluted | 0.33 | 0.14 | 0.24 | −0.62 | −0.64 | 0.09 | 0.08 | 0.01 | −0.30 |
| Growth | −57.6% | +71.4% | −358.3% | −11.1% | −87.5% | −3,100.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.0% | 7.2% | 6.8% | −23.7% | −1.5% | 3.7% | 4.1% | 4.5% | −8.9% |
| Net margin | 7.7% | 4.4% | 8.4% | −21.9% | −24.8% | 2.8% | 2.3% | 0.2% | −10.6% |
| Free cash flow margin | 10.2% | 3.0% | 5.8% | 1.9% | 11.9% | 12.1% | 0.7% | 5.0% | 10.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.4 | 14.9 | 22.9 | 18.7 | 28.6 | 36.0 | 21.3 | 21.0 | 21.1 |
| Capital expenditure | −13.2 | −10.1 | −14.2 | −16.1 | −14.3 | −18.0 | −20.3 | −13.9 | −7.3 |
| Free cash flow | 21.2 | 4.9 | 8.7 | 2.6 | 14.3 | 18.1 | 1.1 | 7.1 | 13.8 |
| Growth | −77.0% | +79.5% | −70.5% | +453.5% | +26.5% | −93.9% | +550.8% | +93.9% | |
| Buybacks | 0.0 | −2.0 | −2.5 | −8.3 | −15.4 | −18.5 | −6.9 | 0.0 | −9.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.1 | 6.5 | 5.4 | 4.5 | 1.5 | 3.0 | 4.2 | 3.7 | 2.9 |
| Total debt | 41.5 | 17.3 | 9.4 | 19.6 | 22.7 | 30.0 | 38.0 | 32.0 | 30.0 |
| Net cash (debt) | −29.4 | −10.8 | −4.1 | −15.0 | −21.2 | −27.0 | −33.8 | −28.3 | −27.1 |
| Shareholders’ equity | 132.6 | 145.4 | 161.2 | 127.6 | 116.4 | 106.2 | 107.5 | 114.3 | 94.5 |
| Debt to equity | 0.31 | 0.12 | 0.06 | 0.15 | 0.20 | 0.28 | 0.35 | 0.28 | 0.32 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 12.1 | 6.5 | 5.4 | 4.5 | 1.5 | 3.0 | 4.2 | 3.7 | 2.9 | |
| 38.8 | 22.9 | 21.2 | 16.1 | 18.4 | 20.5 | 22.2 | 22.1 | 18.0 | |
| 16.1 | 15.9 | 20.4 | 23.0 | 20.6 | 21.3 | 25.3 | 20.4 | 13.3 | |
| 170.8 | 154.0 | 156.1 | 128.1 | 128.1 | 128.1 | 128.1 | 128.1 | 120.6 | |
| 295.7 | 258.4 | 278.3 | 241.0 | 221.6 | 226.7 | 225.2 | 221.4 | 188.2 | |
| Growth | −12.6% | +7.7% | −13.4% | −8.1% | +2.3% | −0.7% | −1.7% | −15.0% | |
| Liabilities | |||||||||
| 41.5 | 17.3 | 9.4 | 19.6 | 22.7 | 30.0 | 38.0 | 32.0 | 30.0 | |
| calc | 41.5 | 17.3 | 9.4 | 19.6 | 22.7 | 30.0 | 38.0 | 32.0 | 30.0 |
| 163.1 | 113.0 | 117.1 | 113.4 | 105.2 | 120.5 | 117.7 | 107.0 | 93.7 | |
| Equity | |||||||||
| 59.8 | 71.4 | 84.0 | 54.0 | 24.2 | 28.4 | 32.2 | 32.5 | 19.0 | |
| 132.6 | 145.4 | 161.2 | 127.6 | 116.4 | 106.2 | 107.5 | 114.3 | 94.5 | |
| Growth | +9.6% | +10.9% | −20.9% | −8.8% | −8.7% | +1.2% | +6.3% | −17.3% | |
| Per share and net cash | |||||||||
| calc | −29.4 | −10.8 | −4.1 | −15.0 | −21.2 | −27.0 | −33.8 | −28.3 | −27.1 |
| 50.5 | 53.4 | 53.9 | 51.2 | 48.8 | 47.4 | 46.9 | 48.2 | 44.5 | |
| calc | 2.63 | 2.72 | 2.99 | 2.49 | 2.39 | 2.24 | 2.29 | 2.37 | 2.13 |
Lines marked calc are worked out here from filed figures; point at one for how.