Closing prices at the end of each trading day, from 13 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 | 592.6 | 579.5 | 704.5 | 734.9 | 769.2 | 862.9 | 727.7 | 686.7 | 683.0 | 647.9 |
| Growth | −2.2% | +21.6% | +4.3% | +4.7% | +12.2% | −15.7% | −5.6% | −0.5% | −5.1% | |
| Operating income | 27.1 | 15.2 | 18.6 | −23.4 | 25.0 | 50.8 | 24.3 | 31.9 | 27.1 | −9.4 |
| Net income | 15.7 | 2.2 | −1.7 | −44.4 | −3.0 | 20.8 | −6.2 | −8.4 | −15.2 | −26.9 |
| Growth | −86.3% | −179.9% | −129.6% | |||||||
| EPS, diluted | 1.08 | 0.14 | −0.09 | −2.16 | −0.14 | 0.94 | −0.29 | −0.40 | −0.71 | −1.24 |
| Growth | −87.0% | −164.3% | −130.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.6% | 37.1% | 36.3% | 34.7% | 35.6% | 35.2% | 35.8% | 37.1% | 38.2% | 37.1% |
| Operating margin | 4.6% | 2.6% | 2.6% | −3.2% | 3.2% | 5.9% | 3.3% | 4.7% | 4.0% | −1.5% |
| Net margin | 2.7% | 0.4% | −0.2% | −6.0% | −0.4% | 2.4% | −0.8% | −1.2% | −2.2% | −4.2% |
| Free cash flow margin | 4.4% | 1.8% | 1.6% | 2.8% | 5.6% | 3.8% | 2.9% | 7.8% | 2.4% | 0.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.7 | 17.0 | 19.2 | 29.9 | 44.8 | 37.0 | 24.3 | 56.4 | 18.6 | 7.6 |
| Capital expenditure | −3.4 | −6.3 | −7.9 | −9.2 | −2.1 | −4.0 | −3.0 | −2.8 | −2.2 | −4.4 |
| Free cash flow | 26.4 | 10.7 | 11.3 | 20.7 | 42.7 | 33.0 | 21.3 | 53.6 | 16.3 | 3.3 |
| Growth | −59.4% | +5.4% | +83.7% | +106.4% | −22.8% | −35.3% | +151.3% | −69.5% | −80.1% | |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −6.3 | −2.5 | 0.0 | 0.0 |
| Dividends paid | −2.4 | −2.5 | −3.3 | −3.6 | −3.7 | −3.8 | −3.8 | −3.7 | −3.8 | −3.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.9 | 7.6 | 7.6 | 11.4 | 36.0 | 28.0 | 23.6 | 16.2 | 2.9 | 4.3 |
| Total debt | n/a | n/a | 272.9 | 270.2 | n/a | 247.6 | 0.0 | 154.7 | 147.4 | 140.0 |
| Net cash (debt) | n/a | n/a | −265.3 | −258.8 | n/a | −219.7 | 23.6 | −138.6 | −144.5 | −135.8 |
| Shareholders’ equity | 197.7 | 210.3 | 279.5 | 236.3 | 230.1 | 255.6 | 240.1 | 230.9 | 229.9 | 202.3 |
| Debt to equity | n/a | n/a | 0.98 | 1.14 | n/a | 0.97 | 0.00 | 0.67 | 0.64 | 0.69 |
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 | ||||||||||
| 7.9 | 7.6 | 7.6 | 11.4 | 36.0 | 28.0 | 23.6 | 16.2 | 2.9 | 4.3 | |
| 104.6 | 108.0 | 125.3 | 128.6 | 170.0 | 175.1 | 141.2 | 155.2 | 156.7 | 161.9 | |
| 135.2 | 132.4 | 173.6 | 173.4 | 203.2 | 270.5 | 222.2 | 188.6 | 202.4 | 194.0 | |
| 21.1 | 23.1 | 25.8 | 28.2 | 23.1 | 20.7 | 18.0 | 17.0 | 15.0 | 15.4 | |
| 14.2 | 15.8 | 91.7 | 49.4 | 30.3 | 30.3 | 33.2 | 33.2 | 33.2 | 0.0 | |
| 399.9 | 401.5 | 708.6 | 770.0 | 807.5 | 829.1 | 725.9 | 667.1 | 634.3 | 572.6 | |
| Growth | +0.4% | +76.5% | +8.7% | +4.9% | +2.7% | −12.4% | −8.1% | −4.9% | −9.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 5.8 | 0.0 | 4.7 | 4.9 | 5.0 | |
| n/a | n/a | 272.9 | 270.2 | n/a | 241.9 | n/a | 150.0 | 142.5 | 135.0 | |
| calc | n/a | n/a | 272.9 | 270.2 | n/a | 247.6 | 0.0 | 154.7 | 147.4 | 140.0 |
| Equity | ||||||||||
| 61.0 | 60.5 | 55.3 | 7.2 | 0.4 | 17.4 | 1.1 | −13.6 | −32.6 | −63.4 | |
| 197.7 | 210.3 | 279.5 | 236.3 | 230.1 | 255.6 | 240.1 | 230.9 | 229.9 | 202.3 | |
| Growth | +6.3% | +32.9% | −15.4% | −2.6% | +11.1% | −6.1% | −3.8% | −0.4% | −12.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −265.3 | −258.8 | n/a | −219.7 | 23.6 | −138.6 | −144.5 | −135.8 |
| 14.6 | 14.9 | 20.8 | 21.3 | 21.8 | 22.0 | 21.8 | 21.8 | 22.2 | 22.7 | |
| calc | 13.58 | 14.11 | 13.46 | 11.12 | 10.58 | 11.61 | 11.02 | 10.58 | 10.38 | 8.93 |
Lines marked calc are worked out here from filed figures; point at one for how.