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 | n/a | 269.6 | 275.8 | 265.8 | 249.1 | 277.8 | 286.3 | 291.1 | 247.6 | 244.7 |
| Growth | +2.3% | −3.6% | −6.3% | +11.5% | +3.0% | +1.7% | −14.9% | −1.2% | ||
| Operating income | −2.6 | 9.2 | 12.7 | 13.4 | 9.3 | 25.3 | 29.5 | 14.6 | 5.8 | 17.8 |
| Net income | −6.4 | −2.1 | 5.7 | 3.3 | 2.8 | 15.5 | 19.7 | 6.2 | 2.8 | 9.3 |
| Growth | −41.1% | −17.5% | +463.7% | +27.0% | −68.8% | −53.9% | +229.0% | |||
| EPS, diluted | −0.18 | −0.05 | 0.12 | 0.07 | 0.06 | 0.30 | 0.39 | 0.12 | 0.06 | 0.19 |
| Growth | −41.7% | −14.3% | +400.0% | +30.0% | −69.2% | −50.0% | +216.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 3.4% | 4.6% | 5.0% | 3.7% | 9.1% | 10.3% | 5.0% | 2.3% | 7.3% |
| Net margin | n/a | −0.8% | 2.1% | 1.3% | 1.1% | 5.6% | 6.9% | 2.1% | 1.1% | 3.8% |
| Free cash flow margin | n/a | 3.1% | 5.5% | 7.0% | 17.2% | 14.3% | 2.7% | 3.0% | 6.9% | 10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.4 | 11.4 | 19.1 | 20.4 | 44.0 | 41.9 | 11.1 | 12.3 | 19.9 | 29.0 |
| Capital expenditure | −2.4 | −3.2 | −4.0 | −1.9 | −1.2 | −2.3 | −3.4 | −3.4 | −2.8 | −4.0 |
| Free cash flow | 10.0 | 8.3 | 15.1 | 18.5 | 42.8 | 39.6 | 7.7 | 8.8 | 17.0 | 25.0 |
| Growth | −17.3% | +82.8% | +22.4% | +131.1% | −7.4% | −80.5% | +14.5% | +92.7% | +46.7% | |
| Buybacks | −11.6 | −2.9 | −3.1 | −3.4 | −5.2 | −16.3 | −12.1 | −3.5 | −5.6 | −9.3 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −4.4 | −7.5 | −8.7 | −9.4 | −9.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.5 | 28.4 | 18.6 | 18.2 | 43.7 | 47.5 | 30.6 | 22.6 | 23.1 | 28.7 |
| Total debt | 122.0 | 114.3 | 97.5 | 85.8 | 77.9 | 73.8 | 78.7 | 79.2 | 59.2 | 59.2 |
| Net cash (debt) | −87.5 | −85.9 | −78.8 | −67.7 | −34.1 | −26.3 | −48.1 | −56.5 | −36.1 | −30.5 |
| Shareholders’ equity | 57.0 | 63.5 | 78.6 | 89.7 | 99.1 | 98.4 | 100.4 | 102.1 | 96.3 | 94.7 |
| Debt to equity | 2.14 | 1.80 | 1.24 | 0.96 | 0.79 | 0.75 | 0.78 | 0.78 | 0.61 | 0.63 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 3.4% | 4.6% | 5.0% | 3.7% | 9.1% | 10.3% | 5.0% | 2.3% | 7.3% | |
| n/a | 0.8% | 2.2% | 2.7% | 2.4% | 8.3% | 9.3% | 3.0% | 2.1% | 5.9% | |
| n/a | −0.8% | 2.1% | 1.3% | 1.1% | 5.6% | 6.9% | 2.1% | 1.1% | 3.8% | |
| n/a | 3.1% | 5.5% | 7.0% | 17.2% | 14.3% | 2.7% | 3.0% | 6.9% | 10.2% | |
| Spending | ||||||||||
| n/a | 33.8% | 34.6% | 34.8% | 33.6% | 28.3% | 28.6% | 31.4% | 34.6% | 33.9% | |
| n/a | 1.2% | 1.5% | 0.7% | 0.5% | 0.8% | 1.2% | 1.2% | 1.1% | 1.6% | |
| n/a | 199.9% | 7.1% | 53.2% | 53.1% | 32.8% | 26.1% | 29.8% | 45.7% | 35.7% | |
| Returns | ||||||||||
| −11.2% | −3.4% | 7.2% | 3.7% | 2.8% | 15.8% | 19.6% | 6.0% | 2.9% | 9.9% | |
| −2.7% | −0.9% | 2.6% | 1.5% | 1.2% | 6.6% | 8.1% | 2.5% | 1.4% | 4.4% | |
| Balance and payout | ||||||||||
| 2.14 | 1.80 | 1.24 | 0.96 | 0.79 | 0.75 | 0.78 | 0.78 | 0.61 | 0.63 | |
| 75.2% | 71.7% | 63.4% | 59.0% | 58.6% | 58.4% | 58.7% | 58.7% | 52.9% | 55.1% | |
| n/a | n/a | n/a | n/a | n/a | 28.6% | 37.8% | 141.2% | 330.9% | 98.3% | |
| 115.7% | 34.5% | 20.2% | 18.5% | 12.1% | 52.4% | 252.9% | 137.8% | 87.8% | 73.8% | |