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 | 249.9 | 272.6 | 268.9 | 269.1 | 245.8 | 209.4 | 165.6 | 145.7 | 120.1 | 107.2 |
| Growth | +9.1% | −1.4% | +0.1% | −8.6% | −14.8% | −20.9% | −12.0% | −17.6% | −10.8% | |
| Operating income | 10.7 | 8.4 | 6.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 8.4 | −15.9 | 13.1 | 6.5 | 32.6 | 92.7 | 1.1 | −48.1 | −52.7 | −45.0 |
| Growth | −290.3% | −50.5% | +403.7% | +184.3% | −98.8% | −4,497.6% | ||||
| EPS, diluted | n/a | n/a | n/a | 0.06 | 0.30 | 0.87 | 0.01 | −0.47 | −0.51 | −0.43 |
| Growth | +400.0% | +190.0% | −98.9% | −4,800.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.3% | 3.1% | 2.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 3.4% | −5.8% | 4.9% | 2.4% | 13.3% | 44.3% | 0.7% | −33.0% | −43.9% | −42.0% |
| Free cash flow margin | 22.8% | 15.3% | 10.8% | 4.2% | −3.9% | −13.6% | −24.0% | −9.5% | −13.5% | −11.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 94.4 | 95.9 | 80.2 | 81.9 | 68.4 | 36.4 | 15.2 | 17.9 | 9.0 | 3.8 |
| Capital expenditure | −37.4 | −54.2 | −51.1 | −70.7 | −77.9 | −64.8 | −54.9 | −31.6 | −25.2 | −16.4 |
| Free cash flow | 57.0 | 41.8 | 29.1 | 11.2 | −9.5 | −28.5 | −39.7 | −13.8 | −16.2 | −12.7 |
| Growth | −26.7% | −30.2% | −61.7% | −184.8% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −18.2 | −4.8 | n/a | n/a | n/a |
| Dividends paid | −77.5 | −81.5 | −49.3 | −38.6 | −38.6 | −38.5 | −54.0 | −4.1 | −4.1 | −4.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.3 | 9.8 | 11.2 | 9.8 | 2.7 | 34.3 | 3.7 | 125.5 | 41.1 | 30.6 |
| Shareholders’ equity | 962.0 | 871.3 | 837.6 | 786.4 | 768.1 | 783.2 | 768.7 | 712.8 | 655.9 | 607.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 249.9 | 272.6 | 268.9 | 269.1 | 245.8 | 209.4 | 165.6 | 145.7 | 120.1 | 107.2 | |
| Growth | +9.1% | −1.4% | +0.1% | −8.6% | −14.8% | −20.9% | −12.0% | −17.6% | −10.8% | |
| n/a | 71.2 | 70.7 | 72.3 | 66.9 | 60.9 | 52.8 | 50.7 | 45.0 | 42.0 | |
| 14.1 | 13.5 | 13.1 | 14.5 | 15.0 | 15.9 | 13.9 | 14.0 | 13.9 | 12.4 | |
| 10.7 | 8.4 | 6.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −21.2% | −21.2% | ||||||||
| 8.8 | −15.5 | 13.4 | 6.7 | 32.9 | 92.9 | 1.3 | −47.8 | −52.5 | −44.8 | |
| 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | |
| 8.4 | −15.9 | 13.1 | 6.5 | 32.6 | 92.7 | 1.1 | −48.1 | −52.7 | −45.0 | |
| Growth | −290.3% | −50.5% | +403.7% | +184.3% | −98.8% | −4,497.6% | ||||
| Per share | ||||||||||
| n/a | n/a | n/a | 0.06 | 0.30 | 0.87 | 0.01 | −0.47 | −0.51 | −0.43 | |
| n/a | n/a | n/a | 0.06 | 0.30 | 0.87 | 0.01 | −0.47 | −0.51 | −0.43 | |
| Growth | +400.0% | +190.0% | −98.9% | −4,800.0% | ||||||
| n/a | n/a | n/a | 107.2 | 107.3 | 106.7 | 103.3 | 103.4 | 103.5 | 103.6 | |
| n/a | n/a | n/a | 107.2 | 107.3 | 106.7 | 103.3 | 103.4 | 103.5 | 103.6 | |
| Growth | +0.1% | −0.6% | −3.1% | +0.0% | +0.1% | +0.1% | ||||