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 | 144.1 | 154.3 | 164.3 | 144.3 | 145.0 | 150.2 | 152.8 | 143.5 | 167.3 | 173.2 |
| Growth | +7.1% | +6.5% | −12.2% | +0.5% | +3.6% | +1.7% | −6.0% | +16.5% | +3.5% | |
| Operating income | 7.1 | 15.5 | 10.5 | 21.7 | 23.3 | −31.0 | 32.6 | 45.8 | 59.9 | 55.1 |
| Net income | −7.8 | −1.2 | −12.3 | 2.1 | 12.0 | −35.1 | 34.3 | 51.9 | 69.9 | 60.6 |
| Growth | +472.6% | −393.1% | +51.6% | +34.5% | −13.2% | |||||
| EPS, diluted | n/a | n/a | −0.31 | n/a | 0.31 | −0.93 | 1.37 | 1.37 | 1.90 | 1.64 |
| Growth | −400.0% | +0.0% | +38.7% | −13.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.9% | 10.0% | 6.4% | 15.0% | 16.1% | −20.6% | 21.4% | 31.9% | 35.8% | 31.8% |
| Net margin | −5.4% | −0.8% | −7.5% | 1.5% | 8.3% | −23.4% | 22.4% | 36.2% | 41.8% | 35.0% |
| Free cash flow margin | −13.9% | −5.4% | −42.9% | 19.3% | 2.8% | 10.5% | 27.7% | 53.9% | −1.6% | 49.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.2 | 52.4 | 37.8 | 30.8 | 52.1 | 41.0 | 66.6 | 77.4 | 103.5 | 85.2 |
| Capital expenditure | −56.2 | −60.6 | −108.3 | −3.0 | −48.1 | −25.2 | −24.2 | −0.1 | −106.2 | −0.4 |
| Free cash flow | −20.1 | −8.3 | −70.5 | 27.8 | 4.0 | 15.8 | 42.3 | 77.4 | −2.7 | 84.8 |
| Growth | −85.7% | +296.2% | +167.7% | +82.7% | −103.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 65.0 | 51.8 | 64.5 | 68.5 | 38.2 | 31.3 | 55.8 | 77.2 | 80.7 | 99.1 |
| Total debt | 397.9 | 384.9 | 413.2 | 366.0 | 351.8 | 293.8 | 277.1 | 123.5 | 84.9 | 0.0 |
| Net cash (debt) | −332.9 | −333.2 | −348.7 | −297.5 | −313.6 | −262.5 | −221.3 | −46.3 | −4.2 | 99.1 |
| Shareholders’ equity | 574.0 | 573.5 | 561.3 | 559.2 | 564.6 | 474.8 | 517.9 | 549.7 | 626.5 | 690.3 |
| Debt to equity | 0.69 | 0.67 | 0.74 | 0.65 | 0.62 | 0.62 | 0.54 | 0.22 | 0.14 | 0.00 |
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 | ||||||||||
| 65.0 | 51.8 | 64.5 | 68.5 | 38.2 | 31.3 | 55.8 | 77.2 | 80.7 | 99.1 | |
| 3.9 | 3.9 | 2.9 | 4.2 | 3.6 | 2.1 | 4.6 | 4.5 | 6.2 | 7.7 | |
| 2.8 | 2.8 | 2.3 | 2.4 | 3.7 | 2.8 | 3.1 | 2.0 | 3.9 | 1.9 | |
| 863.7 | 862.1 | 884.7 | 835.2 | 832.3 | 681.3 | 628.5 | 504.3 | 608.2 | 491.4 | |
| 1,001.9 | 996.2 | 1,036.7 | 954.2 | 944.0 | 798.7 | 821.5 | 697.2 | 732.2 | 711.7 | |
| Growth | −0.6% | +4.1% | −8.0% | −1.1% | −15.4% | +2.9% | −15.1% | +5.0% | −2.8% | |
| Liabilities | ||||||||||
| 54.6 | 42.0 | 41.7 | 40.7 | 40.5 | 31.8 | 30.1 | 16.6 | 23.3 | 0.0 | |
| 343.3 | 342.9 | 371.5 | 325.2 | 311.2 | 262.0 | 247.0 | 106.9 | 61.6 | 0.0 | |
| calc | 397.9 | 384.9 | 413.2 | 366.0 | 351.8 | 293.8 | 277.1 | 123.5 | 84.9 | 0.0 |
| 428.0 | 422.7 | 475.5 | 395.0 | 379.4 | 323.9 | 303.6 | 147.5 | 105.7 | 21.4 | |
| Equity | ||||||||||
| 94.7 | 93.5 | 80.8 | 82.9 | 94.9 | 59.8 | 94.1 | 146.0 | 215.9 | 276.5 | |
| 574.0 | 573.5 | 561.3 | 559.2 | 564.6 | 474.8 | 517.9 | 549.7 | 626.5 | 690.3 | |
| Growth | −0.1% | −2.1% | −0.4% | +1.0% | −15.9% | +9.1% | +6.1% | +14.0% | +10.2% | |
| Per share and net cash | ||||||||||
| calc | −332.9 | −333.2 | −348.7 | −297.5 | −313.6 | −262.5 | −221.3 | −46.3 | −4.2 | 99.1 |
| 39.9 | 39.9 | 40.1 | 40.1 | 37.9 | 38.2 | 38.2 | 36.1 | 37.0 | 37.2 | |
| calc | 14.40 | 14.39 | 13.99 | 13.94 | 14.91 | 12.43 | 13.56 | 15.21 | 16.91 | 18.56 |
Lines marked calc are worked out here from filed figures; point at one for how.