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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483.5 | 536.4 | 581.1 | 616.4 | 497.4 | 513.6 | 497.5 | 543.7 | 530.8 | 540.0 |
| Growth | +10.9% | +8.3% | +6.1% | −19.3% | +3.3% | −3.1% | +9.3% | −2.4% | +1.7% | |
| Operating income | −134.2 | 28.6 | 38.9 | 36.5 | 15.6 | 4.5 | −7.2 | 9.1 | 20.5 | 21.9 |
| Net income | −141.7 | 5.4 | −31.2 | 42.6 | 7.6 | 3.6 | −45.6 | 1.5 | 42.9 | 7.5 |
| Growth | −681.4% | −82.2% | −52.2% | −1,356.6% | +2,833.5% | −82.4% | ||||
| EPS, diluted | −13.79 | 0.51 | −3.01 | 4.00 | 0.71 | 0.34 | −4.25 | 0.13 | 3.89 | 0.69 |
| Growth | −690.2% | −82.3% | −52.1% | −1,350.0% | +2,892.3% | −82.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.7% | 19.6% | 19.5% | 19.6% | 19.1% | 16.8% | 18.0% | 20.6% | 22.2% | 21.1% |
| Operating margin | −27.7% | 5.3% | 6.7% | 5.9% | 3.1% | 0.9% | −1.4% | 1.7% | 3.9% | 4.1% |
| Net margin | −29.3% | 1.0% | −5.4% | 6.9% | 1.5% | 0.7% | −9.2% | 0.3% | 8.1% | 1.4% |
| Free cash flow margin | 2.2% | 6.2% | 3.8% | 3.8% | 2.3% | −1.1% | −3.7% | 6.0% | 2.4% | 4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 18.4 | 39.4 | 26.0 | 29.3 | 20.5 | −0.8 | −10.6 | 37.0 | 22.6 | 35.6 |
| Capital expenditure | −7.7 | −6.1 | −3.7 | −6.0 | −9.2 | −4.6 | −7.6 | −4.5 | −9.8 | −10.4 |
| Free cash flow | 10.7 | 33.2 | 22.3 | 23.3 | 11.4 | −5.4 | −18.2 | 32.4 | 12.8 | 25.2 |
| Growth | +209.3% | −32.9% | +4.3% | −51.1% | −147.8% | −60.4% | +96.2% | |||
| Buybacks | −0.3 | −0.1 | −0.3 | −0.6 | −1.7 | −0.7 | −0.4 | −2.6 | −8.2 | −16.5 |
| Dividends paid | −1.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 30.4 | 37.7 | 10.3 | 14.2 | 7.6 | 10.4 | 2.9 | 2.6 | 2.5 | 4.3 |
| Shareholders’ equity | 133.3 | 154.5 | 122.1 | 169.9 | 176.8 | 183.1 | 137.2 | 142.1 | 178.3 | 175.3 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 18.4 | 39.4 | 26.0 | 29.3 | 20.5 | −0.8 | −10.6 | 37.0 | 22.6 | 35.6 | |
| Growth | +113.9% | −34.1% | +12.8% | −29.9% | −103.9% | −38.8% | +57.4% | |||
| 13.9 | 19.8 | 15.0 | 14.4 | 13.6 | 13.9 | 14.8 | 15.3 | 14.1 | 12.5 | |
| Investment | ||||||||||
| −7.7 | −6.1 | −3.7 | −6.0 | −9.2 | −4.6 | −7.6 | −4.5 | −9.8 | −10.4 | |
| calc | 10.7 | 33.2 | 22.3 | 23.3 | 11.4 | −5.4 | −18.2 | 32.4 | 12.8 | 25.2 |
| Growth | +209.3% | −32.9% | +4.3% | −51.1% | −147.8% | −60.4% | +96.2% | |||
| calc | 1.05 | 3.17 | 2.15 | 2.19 | 1.07 | −0.51 | −1.70 | 2.95 | 1.16 | 2.32 |
| n/a | −4.7 | 2.2 | −7.7 | n/a | 17.8 | −56.4 | 2.5 | −6.3 | −10.4 | |
| Financing | ||||||||||
| n/a | −29.7 | −55.3 | −18.2 | n/a | −13.9 | 60.2 | −39.3 | −16.2 | −23.5 | |
| −1.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −0.3 | −0.1 | −0.3 | −0.6 | −1.7 | −0.7 | −0.4 | −2.6 | −8.2 | −16.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.