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 | 706.6 | 613.1 | 567.8 | 598.6 | 515.9 | 621.1 | 796.2 | 711.6 | 691.0 | 570.7 |
| Growth | −13.2% | −7.4% | +5.4% | −13.8% | +20.4% | +28.2% | −10.6% | −2.9% | −17.4% | |
| Operating income | 17.1 | −64.2 | −32.2 | −17.8 | 12.9 | 38.8 | 61.0 | 59.1 | 39.7 | 14.2 |
| Net income | 1.2 | −83.1 | −42.4 | −55.5 | −14.3 | −6.0 | 91.4 | 38.4 | 33.9 | 9.9 |
| Growth | −6,784.2% | −58.0% | −11.7% | −70.9% | ||||||
| EPS, diluted | 0.07 | −3.89 | −1.83 | n/a | −4.27 | −0.98 | 8.86 | 3.48 | 3.14 | 0.86 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.6% | 25.4% | 27.4% | 26.6% | 29.0% | 29.5% | 26.5% | 31.4% | 30.8% | 32.4% |
| Operating margin | 2.4% | −10.5% | −5.7% | −3.0% | 2.5% | 6.2% | 7.7% | 8.3% | 5.7% | 2.5% |
| Net margin | 0.2% | −13.6% | −7.5% | −9.3% | −2.8% | −1.0% | 11.5% | 5.4% | 4.9% | 1.7% |
| Free cash flow margin | 0.3% | −0.6% | −2.2% | 2.1% | 6.8% | −2.3% | 9.5% | 8.1% | 4.0% | −0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.7 | 11.4 | −0.6 | 21.8 | 43.6 | −5.9 | 86.1 | 66.4 | 38.9 | 8.5 |
| Capital expenditure | −14.8 | −14.9 | −11.8 | −9.4 | −8.3 | −8.2 | −10.4 | −8.9 | −11.2 | −9.6 |
| Free cash flow | 2.0 | −3.5 | −12.4 | 12.4 | 35.3 | −14.1 | 75.7 | 57.5 | 27.7 | −1.1 |
| Growth | −280.5% | +184.4% | −139.9% | −24.1% | −51.8% | −103.9% | ||||
| Buybacks | −13.5 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −11.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 86.1 | 65.0 | 53.3 | 61.6 | 88.0 | 44.5 | 85.3 | 72.4 | 69.9 | 52.2 |
| Total debt | n/a | 21.2 | 167.0 | 176.9 | 34.1 | 98.5 | 68.9 | n/a | n/a | n/a |
| Net cash (debt) | n/a | 43.8 | −113.7 | −115.3 | 53.8 | −54.0 | 16.4 | n/a | n/a | n/a |
| Shareholders’ equity | 134.3 | 93.5 | 50.7 | 2.9 | 11.7 | 56.6 | 145.7 | 189.4 | 240.3 | 249.1 |
| Debt to equity | n/a | 0.23 | 3.29 | 60.16 | 2.91 | 1.74 | 0.47 | n/a | n/a | n/a |
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 | ||||||||||
| 31.6% | 25.4% | 27.4% | 26.6% | 29.0% | 29.5% | 26.5% | 31.4% | 30.8% | 32.4% | |
| 2.4% | −10.5% | −5.7% | −3.0% | 2.5% | 6.2% | 7.7% | 8.3% | 5.7% | 2.5% | |
| 0.8% | −13.3% | −7.0% | −8.9% | −2.6% | −0.9% | 6.3% | 6.3% | 5.7% | 2.6% | |
| 0.2% | −13.6% | −7.5% | −9.3% | −2.8% | −1.0% | 11.5% | 5.4% | 4.9% | 1.7% | |
| 0.3% | −0.6% | −2.2% | 2.1% | 6.8% | −2.3% | 9.5% | 8.1% | 4.0% | −0.2% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.2% | 1.3% | 1.6% | 1.9% | |
| 29.1% | 33.5% | 32.6% | 16.6% | 26.1% | 23.2% | 18.8% | 23.1% | 25.1% | 29.9% | |
| 2.1% | 2.4% | 2.1% | 1.6% | 1.6% | 1.3% | 1.3% | 1.3% | 1.6% | 1.7% | |
| 76.8% | n/a | n/a | n/a | n/a | n/a | −81.9% | 15.2% | 13.9% | 33.1% | |
| Returns | ||||||||||
| 0.9% | −88.8% | −83.5% | −1,889.4% | −121.7% | −10.6% | 62.7% | 20.3% | 14.1% | 4.0% | |
| 0.3% | −22.4% | −12.4% | −15.2% | −4.3% | −1.7% | 22.6% | 9.6% | 7.6% | 2.2% | |
| Balance and payout | ||||||||||
| n/a | 0.23 | 3.29 | 60.16 | 2.91 | 1.74 | 0.47 | n/a | n/a | n/a | |
| 70.9% | 74.5% | 84.9% | 98.8% | 95.5% | 82.9% | 62.7% | 50.8% | 45.9% | 43.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 113.5% | |
| 689.8% | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | n/a | |