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 | 176.1 | 160.1 | 153.0 | 157.9 | 158.7 | 133.9 | 138.8 | 132.4 | 113.8 | 111.0 |
| Growth | −9.1% | −4.4% | +3.2% | +0.5% | −15.6% | +3.6% | −4.6% | −14.0% | −2.5% | |
| Operating income | −1.3 | −8.8 | −10.6 | −21.1 | −22.9 | −19.6 | −5.7 | −17.3 | −11.9 | −11.2 |
| Net income | −7.5 | −11.0 | −8.2 | 33.3 | −21.9 | −9.8 | 24.0 | −15.4 | −11.0 | −7.4 |
| Growth | −166.0% | −164.2% | ||||||||
| EPS, diluted | −0.47 | −0.67 | −0.48 | n/a | −1.24 | −0.54 | 1.29 | −0.81 | −0.57 | −0.38 |
| Growth | −162.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −0.8% | −5.5% | −7.0% | −13.4% | −14.5% | −14.6% | −4.1% | −13.1% | −10.4% | −10.1% |
| Net margin | −4.3% | −6.9% | −5.4% | 21.1% | −13.8% | −7.3% | 17.3% | −11.6% | −9.7% | −6.7% |
| Free cash flow margin | 7.4% | −0.8% | −7.0% | −16.9% | −10.8% | −11.8% | −4.0% | −6.1% | −18.1% | 8.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 18.7 | 11.5 | 5.2 | −14.2 | −3.1 | 2.9 | 8.9 | 2.5 | −13.2 | 17.1 |
| Capital expenditure | −5.6 | −12.8 | −15.9 | −12.5 | −14.1 | −18.7 | −14.4 | −10.6 | −7.4 | −7.4 |
| Free cash flow | 13.1 | −1.3 | −10.7 | −26.7 | −17.1 | −15.8 | −5.5 | −8.1 | −20.6 | 9.8 |
| Growth | −109.6% | |||||||||
| Buybacks | n/a | n/a | n/a | −1.3 | −0.4 | 0.0 | 0.0 | −0.2 | 0.0 | −1.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.4 | 34.6 | 15.2 | 18.4 | 12.6 | 11.4 | 21.1 | 11.3 | 50.6 | 69.9 |
| Total debt | 58.1 | 47.1 | 29.4 | 0.0 | 6.9 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −31.6 | −12.5 | −14.2 | 18.4 | 5.7 | 11.4 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 106.5 | 105.7 | 99.5 | 150.0 | 131.9 | 130.8 | 158.4 | 147.4 | 138.6 | 131.0 |
| Debt to equity | 0.55 | 0.45 | 0.30 | 0.00 | 0.05 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 26.4 | 34.6 | 15.2 | 18.4 | 12.6 | 11.4 | 21.1 | 11.3 | 50.6 | 69.9 | |
| 31.2 | 28.3 | 28.6 | 32.9 | 33.7 | 27.8 | 27.4 | 25.7 | 21.6 | 25.0 | |
| 20.7 | 22.7 | 22.9 | 23.5 | 24.7 | 15.8 | 22.7 | 19.0 | 23.0 | 14.9 | |
| 36.6 | 43.5 | 50.6 | 53.6 | 56.3 | 52.9 | 53.1 | 47.7 | 27.0 | 22.0 | |
| 31.3 | 33.9 | 15.0 | 15.4 | 6.6 | 6.6 | 5.3 | 0.0 | 0.0 | 0.7 | |
| 199.8 | 196.2 | 187.7 | 199.4 | 183.6 | 168.8 | 196.3 | 172.6 | 155.1 | 151.5 | |
| Growth | −1.8% | −4.4% | +6.3% | −7.9% | −8.1% | +16.3% | −12.0% | −10.2% | −2.3% | |
| Liabilities | ||||||||||
| 7.9 | 2.5 | 9.9 | 0.0 | 5.0 | 0.0 | n/a | n/a | n/a | n/a | |
| 50.2 | 44.6 | 19.4 | 0.0 | 1.9 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | 58.1 | 47.1 | 29.4 | 0.0 | 6.9 | 0.0 | n/a | n/a | n/a | n/a |
| 93.3 | 90.6 | 88.1 | 49.4 | 51.7 | 39.8 | 37.8 | 25.3 | 16.5 | 20.5 | |
| Equity | ||||||||||
| 6.6 | −4.4 | −15.4 | 19.5 | −2.4 | −12.2 | 13.7 | −1.7 | −12.8 | −20.1 | |
| 106.5 | 105.7 | 99.5 | 150.0 | 131.9 | 130.8 | 158.4 | 147.4 | 138.6 | 131.0 | |
| Growth | −0.8% | −5.8% | +50.7% | −12.1% | −0.8% | +21.1% | −7.0% | −5.9% | −5.5% | |
| Per share and net cash | ||||||||||
| calc | −31.6 | −12.5 | −14.2 | 18.4 | 5.7 | 11.4 | n/a | n/a | n/a | n/a |
| 16.8 | 17.1 | 17.7 | 18.0 | 18.4 | 18.9 | 19.2 | 19.6 | 19.8 | 19.5 | |
| calc | 6.35 | 6.17 | 5.61 | 8.33 | 7.16 | 6.92 | 8.25 | 7.51 | 7.01 | 6.71 |
Lines marked calc are worked out here from filed figures; point at one for how.