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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 36.2 | 52.4 | 37.8 | 30.8 | 52.1 | 41.0 | 66.6 | 77.4 | 103.5 | 85.2 | |
| Growth | +44.8% | −27.8% | −18.5% | +69.1% | −21.3% | +62.2% | +16.3% | +33.7% | −17.7% | |
| Investment | ||||||||||
| −56.2 | −60.6 | −108.3 | −3.0 | −48.1 | −25.2 | −24.2 | −0.1 | −106.2 | −0.4 | |
| calc | −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% | |||||
| calc | n/a | n/a | n/a | n/a | 0.10 | 0.42 | 1.14 | 2.08 | −0.08 | 2.36 |
| −54.1 | −48.9 | −78.6 | 33.5 | −58.1 | −19.2 | −17.3 | 111.3 | −64.5 | 16.7 | |
| Financing | ||||||||||
| −27.2 | −14.1 | 57.3 | −61.6 | −23.1 | −29.1 | −25.9 | −174.2 | −38.3 | −87.3 | |
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.