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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 11.0% | 7.2% | 6.8% | −23.7% | −1.5% | 3.7% | 4.1% | 4.5% | −8.9% | |
| 9.3% | 5.9% | 6.3% | −25.7% | −0.9% | 2.4% | 2.4% | 2.1% | −11.5% | |
| 7.7% | 4.4% | 8.4% | −21.9% | −24.8% | 2.8% | 2.3% | 0.2% | −10.6% | |
| 10.2% | 3.0% | 5.8% | 1.9% | 11.9% | 12.1% | 0.7% | 5.0% | 10.8% | |
| Spending | |||||||||
| 12.0% | 12.5% | 9.8% | 10.9% | 13.4% | 11.8% | 11.7% | 13.3% | 10.0% | |
| 19.6% | 23.3% | 17.3% | 19.5% | 23.8% | 22.7% | 20.6% | 21.2% | 21.2% | |
| 6.4% | 6.2% | 9.5% | 11.8% | 11.9% | 12.0% | 13.3% | 9.8% | 5.7% | |
| 17.6% | 25.3% | 29.6% | n/a | n/a | −16.1% | 3.6% | 91.4% | n/a | |
| Returns | |||||||||
| 12.0% | 4.9% | 7.8% | −23.5% | −25.6% | 3.9% | 3.2% | 0.2% | −14.3% | |
| 5.4% | 2.8% | 4.5% | −12.5% | −13.4% | 1.8% | 1.6% | 0.1% | −7.2% | |
| Balance and payout | |||||||||
| 0.31 | 0.12 | 0.06 | 0.15 | 0.20 | 0.28 | 0.35 | 0.28 | 0.32 | |
| 55.1% | 43.7% | 42.1% | 47.1% | 47.5% | 53.1% | 52.2% | 48.4% | 49.8% | |
| 0.0% | 40.6% | 28.8% | 321.6% | 108.0% | 102.6% | 630.9% | 0.0% | 70.0% | |