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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 18.7 | 11.5 | 5.2 | −14.2 | −3.1 | 2.9 | 8.9 | 2.5 | −13.2 | 17.1 | |
| Growth | −38.4% | −55.0% | −373.2% | +205.7% | −71.6% | −620.6% | ||||
| 12.6 | 11.0 | 12.9 | 11.5 | 11.7 | 14.6 | 14.0 | 13.4 | 13.3 | 10.7 | |
| Investment | ||||||||||
| −5.6 | −12.8 | −15.9 | −12.5 | −14.1 | −18.7 | −14.4 | −10.6 | −7.4 | −7.4 | |
| calc | 13.1 | −1.3 | −10.7 | −26.7 | −17.1 | −15.8 | −5.5 | −8.1 | −20.6 | 9.8 |
| Growth | −109.6% | |||||||||
| calc | 0.83 | −0.08 | −0.63 | −1.53 | −0.97 | −0.87 | −0.29 | −0.42 | −1.06 | 0.50 |
| −8.7 | 4.5 | −7.6 | 46.0 | −9.3 | −6.7 | 0.4 | −14.7 | 52.4 | 3.9 | |
| Financing | ||||||||||
| −4.4 | −9.7 | −13.3 | −30.8 | 7.1 | 2.6 | 0.7 | 2.3 | 0.1 | −1.7 | |
| n/a | n/a | n/a | −1.3 | −0.4 | 0.0 | 0.0 | −0.2 | 0.0 | −1.7 | |
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.