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 | 253.2 | 275.0 | 291.0 | 205.2 | 204.5 | 321.4 | 396.0 | 368.3 | 243.3 | 95.7 |
| Growth | +8.6% | +5.8% | −29.5% | −0.4% | +57.2% | +23.2% | −7.0% | −33.9% | −60.7% | |
| Operating income | 36.5 | 9.9 | 63.4 | 65.3 | 22.3 | 12.9 | 17.5 | 27.4 | 6.4 | −53.0 |
| Net income | 56.3 | 23.5 | 53.2 | 88.2 | 46.6 | 26.3 | 15.2 | 37.4 | 15.5 | −49.4 |
| Growth | −58.3% | +126.1% | +65.9% | −47.2% | −43.6% | −42.1% | +145.8% | −58.5% | −418.6% | |
| EPS, diluted | 1.29 | 0.54 | 1.22 | 2.02 | 1.06 | 0.60 | 0.35 | 0.85 | 0.35 | −1.13 |
| Growth | −58.1% | +125.9% | +65.6% | −47.5% | −43.4% | −41.7% | +142.9% | −58.8% | −422.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.5% | 7.4% | 25.2% | 36.1% | 15.3% | 7.3% | 7.3% | 11.1% | 8.1% | −41.2% |
| Operating margin | 14.4% | 3.6% | 21.8% | 31.8% | 10.9% | 4.0% | 4.4% | 7.4% | 2.6% | −55.3% |
| Net margin | 22.3% | 8.5% | 18.3% | 43.0% | 22.8% | 8.2% | 3.8% | 10.2% | 6.4% | −51.6% |
| Free cash flow margin | 34.2% | 13.0% | 27.7% | 13.5% | 45.0% | 13.3% | 12.0% | 4.1% | 4.2% | −48.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 91.0 | 39.3 | 85.6 | 34.6 | 96.4 | 44.1 | 52.5 | 21.3 | 24.8 | −28.7 |
| Capital expenditure | −4.5 | −3.6 | −4.9 | −7.0 | −4.5 | −1.5 | −4.8 | −6.0 | −14.7 | −17.2 |
| Free cash flow | 86.5 | 35.8 | 80.7 | 27.7 | 91.9 | 42.6 | 47.7 | 15.3 | 10.1 | −46.0 |
| Growth | −58.6% | +125.8% | −65.7% | +232.3% | −53.6% | +11.8% | −68.0% | −33.7% | −553.7% | |
| Dividends paid | −10.5 | −110.7 | −10.5 | −10.5 | −141.7 | −119.9 | −10.5 | −10.5 | −119.9 | −10.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 199.3 | 114.6 | 215.0 | 243.3 | 198.1 | 137.5 | 175.6 | 219.4 | 109.5 | 51.3 |
| Shareholders’ equity | 332.8 | 351.6 | 389.1 | 467.1 | 371.9 | 288.9 | 283.0 | 309.9 | 205.8 | 154.7 |
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 | ||||||||||
| 199.3 | 114.6 | 215.0 | 243.3 | 198.1 | 137.5 | 175.6 | 219.4 | 109.5 | 51.3 | |
| 24.4 | 22.0 | 16.3 | 110.3 | 21.4 | 29.3 | 26.2 | 28.4 | 21.9 | 9.4 | |
| 52.1 | 43.8 | 39.3 | 37.6 | 33.9 | 26.9 | 26.8 | 25.4 | 20.6 | 21.3 | |
| 118.2 | 109.7 | 103.6 | 98.6 | 91.5 | 82.9 | 76.9 | 72.7 | 78.5 | 86.8 | |
| 529.0 | 425.6 | 471.2 | 586.5 | 441.3 | 344.3 | 356.0 | 367.1 | 247.7 | 192.2 | |
| Growth | −19.6% | +10.7% | +24.5% | −24.8% | −22.0% | +3.4% | +3.1% | −32.5% | −22.4% | |
| Liabilities | ||||||||||
| 196.2 | 74.0 | 82.1 | 119.4 | 69.4 | 55.4 | 73.0 | 57.2 | 41.9 | 37.5 | |
| Equity | ||||||||||
| 48.2 | 61.2 | 106.9 | 184.6 | 89.5 | 6.3 | 0.5 | 27.4 | 0.4 | −49.1 | |
| 332.8 | 351.6 | 389.1 | 467.1 | 371.9 | 288.9 | 283.0 | 309.9 | 205.8 | 154.7 | |
| Growth | +5.6% | +10.7% | +20.1% | −20.4% | −22.3% | −2.1% | +9.5% | −33.6% | −24.8% | |
| Per share and net cash | ||||||||||
| 43.7 | 43.7 | 43.7 | 43.7 | 43.7 | 43.7 | 43.8 | 43.8 | 43.8 | 43.9 | |
| calc | 7.61 | 8.04 | 8.89 | 10.68 | 8.50 | 6.61 | 6.47 | 7.08 | 4.70 | 3.53 |
Lines marked calc are worked out here from filed figures; point at one for how.