Closing prices at the end of each trading day, from 26 Sep 2017. 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 | 745.4 | 612.1 | 630.1 | 611.8 | 603.7 | 658.4 | 640.9 | 625.6 | 654.7 | 606.9 |
| Growth | −17.9% | +2.9% | −2.9% | −1.3% | +9.1% | −2.6% | −2.4% | +4.6% | −7.3% | |
| Operating income | 43.4 | 38.0 | 33.6 | 26.8 | 37.4 | 31.5 | 38.8 | 35.1 | 43.2 | 36.6 |
| Net income | 26.2 | 15.9 | 17.7 | −13.5 | 46.3 | 21.3 | 25.3 | 25.2 | 30.8 | 26.5 |
| Growth | −39.3% | +11.4% | −176.3% | −53.9% | +18.6% | −0.1% | +21.9% | −14.0% | ||
| EPS, diluted | 1.91 | 1.31 | 1.29 | −0.99 | 3.37 | 1.53 | 1.81 | 1.80 | 2.20 | 1.95 |
| Growth | −31.4% | −1.5% | −176.7% | −54.6% | +18.3% | −0.6% | +22.2% | −11.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.0% | 22.2% | 22.1% | 21.0% | 23.0% | 20.7% | 20.1% | 23.0% | 26.0% | 25.7% |
| Operating margin | 5.8% | 6.2% | 5.3% | 4.4% | 6.2% | 4.8% | 6.1% | 5.6% | 6.6% | 6.0% |
| Net margin | 3.5% | 2.6% | 2.8% | −2.2% | 7.7% | 3.2% | 3.9% | 4.0% | 4.7% | 4.4% |
| Free cash flow margin | 7.6% | 4.5% | 0.6% | −0.6% | −5.2% | 0.9% | −0.9% | 13.6% | 9.5% | 1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 62.6 | 33.4 | 11.8 | 0.2 | −27.9 | 17.9 | −3.4 | 88.6 | 65.4 | 13.8 |
| Capital expenditure | −6.0 | −6.2 | −7.8 | −4.1 | −3.3 | −11.8 | −2.3 | −3.4 | −3.2 | −2.8 |
| Free cash flow | 56.6 | 27.2 | 4.1 | −3.9 | −31.2 | 6.0 | −5.7 | 85.2 | 62.2 | 11.0 |
| Growth | −51.8% | −85.1% | −195.9% | −194.7% | −27.0% | −82.3% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −6.0 | 0.0 | 0.0 | −3.0 | −3.1 | −14.1 | −9.0 |
| Dividends paid | −42.0 | −38.0 | −4.7 | −4.9 | −5.1 | −5.5 | −5.8 | −6.1 | −6.3 | −6.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.3 | 10.9 | 4.4 | 2.1 | 2.4 | 1.1 | 0.9 | 15.4 | 45.6 | 47.3 |
| Total debt | 26.0 | 20.0 | 35.0 | 35.0 | 98.4 | n/a | 110.9 | 50.0 | 50.0 | 50.0 |
| Net cash (debt) | −14.7 | −9.1 | −30.6 | −32.9 | −95.9 | n/a | −110.0 | −34.6 | −4.4 | −2.7 |
| Shareholders’ equity | 65.3 | 42.0 | 56.8 | 36.3 | 80.1 | 102.3 | 124.5 | 147.3 | 165.9 | 182.8 |
| Debt to equity | 0.40 | 0.48 | 0.62 | 0.97 | 1.23 | n/a | 0.89 | 0.34 | 0.30 | 0.27 |
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 | ||||||||||
| 62.6 | 33.4 | 11.8 | 0.2 | −27.9 | 17.9 | −3.4 | 88.6 | 65.4 | 13.8 | |
| Growth | −46.5% | −64.6% | −98.1% | −12,682.9% | −119.1% | −26.2% | −78.9% | |||
| 6.2 | 4.1 | 4.3 | 4.0 | 3.9 | 4.9 | 4.9 | 4.4 | 4.8 | 5.9 | |
| Investment | ||||||||||
| −6.0 | −6.2 | −7.8 | −4.1 | −3.3 | −11.8 | −2.3 | −3.4 | −3.2 | −2.8 | |
| calc | 56.6 | 27.2 | 4.1 | −3.9 | −31.2 | 6.0 | −5.7 | 85.2 | 62.2 | 11.0 |
| Growth | −51.8% | −85.1% | −195.9% | −194.7% | −27.0% | −82.3% | ||||
| calc | 4.14 | 1.99 | 0.30 | −0.28 | −2.28 | 0.43 | −0.41 | 6.06 | 4.46 | 0.81 |
| −5.9 | −7.4 | −8.1 | n/a | n/a | −11.8 | −2.3 | −5.2 | −13.9 | 1.9 | |
| Financing | ||||||||||
| −61.8 | −26.6 | −9.3 | n/a | 34.2 | −7.3 | 5.6 | −70.1 | −20.9 | −15.4 | |
| −42.0 | −38.0 | −4.7 | −4.9 | −5.1 | −5.5 | −5.8 | −6.1 | −6.3 | −6.4 | |
| n/a | 0.0 | 0.0 | −6.0 | 0.0 | 0.0 | −3.0 | −3.1 | −14.1 | −9.0 | |
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.