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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 469.8 | 524.2 | 557.6 | 160.1 | 100.9 | 111.3 | 103.3 | 128.3 | 128.9 |
| Growth | +11.6% | +6.4% | −71.3% | −37.0% | +10.3% | −7.2% | +24.2% | +0.5% | |
| Operating income | 14.7 | 13.6 | 5.5 | −25.9 | −8.8 | −11.8 | −21.8 | −8.8 | −17.2 |
| Net income | 10.6 | 24.8 | 0.4 | −38.2 | −32.3 | −116.7 | −99.6 | 12.0 | −38.7 |
| Growth | +134.5% | −98.3% | −9,392.2% | −422.3% | |||||
| EPS, diluted | 0.38 | 0.89 | 0.01 | −1.31 | −1.10 | −3.97 | −3.32 | 0.33 | −1.27 |
| Growth | +134.2% | −98.9% | −13,200.0% | −484.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.9% | 14.9% | 14.5% | 24.6% | 38.6% | 35.1% | 27.1% | 32.6% | 31.3% |
| Operating margin | 3.1% | 2.6% | 1.0% | −16.2% | −8.7% | −10.6% | −21.1% | −6.9% | −13.4% |
| Net margin | 2.3% | 4.7% | 0.1% | −23.9% | −32.0% | −104.9% | −96.4% | 9.4% | −30.0% |
| Free cash flow margin | 1.5% | −2.6% | −5.1% | −18.3% | −2.8% | −43.9% | n/a | −14.1% | −10.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.8 | 19.8 | 16.0 | −17.0 | 16.5 | −22.6 | −17.4 | 0.3 | −0.2 |
| Capital expenditure | −23.0 | −33.6 | −44.7 | −12.2 | −19.3 | −26.2 | n/a | −18.4 | −13.4 |
| Free cash flow | 6.8 | −13.8 | −28.7 | −29.3 | −2.8 | −48.8 | n/a | −18.1 | −13.6 |
| Growth | −302.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.0 | 2.9 | 1.1 | 0.4 | 0.8 | 1.0 | 19.1 | 8.5 | 8.3 |
| Total debt | 47.2 | 42.3 | 97.0 | 112.9 | 164.9 | 98.2 | 84.8 | 101.8 | 133.9 |
| Net cash (debt) | −41.2 | −39.4 | −95.9 | −112.6 | −164.1 | −97.2 | −65.7 | −93.3 | −125.6 |
| Shareholders’ equity | 226.6 | 252.6 | 270.1 | 229.8 | 201.9 | 87.8 | −4.2 | 11.3 | 1.3 |
| Debt to equity | 0.21 | 0.17 | 0.36 | 0.49 | 0.82 | 1.12 | n/a | 8.99 | 100.20 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 May 2017 | FY2018 27 May 2018 | FY2019 26 May 2019 | FY2020 31 May 2020 | FY2021 30 May 2021 | FY2022 29 May 2022 | FY2023 28 May 2023 | FY2024 26 May 2024 | FY2025 25 May 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 6.0 | 2.9 | 1.1 | 0.4 | 0.8 | 1.0 | 19.1 | 8.5 | 8.3 | |
| 45.9 | 53.9 | 69.6 | 76.2 | 31.6 | 38.3 | 29.0 | 31.2 | n/a | |
| 23.6 | 31.8 | 54.1 | 66.3 | 33.9 | 36.0 | 40.8 | 40.0 | 32.3 | |
| 133.2 | 159.6 | 200.0 | 192.3 | 107.1 | 118.7 | 134.4 | 149.2 | 129.0 | |
| 54.5 | 54.5 | 76.7 | 33.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | |
| 358.6 | 404.7 | 519.1 | 293.5 | 501.9 | 274.7 | 253.5 | 254.0 | 239.3 | |
| Growth | +12.9% | +28.3% | −43.5% | +71.0% | −45.3% | −7.7% | +0.2% | −5.8% | |
| Liabilities | |||||||||
| 4.9 | 4.9 | 9.8 | 11.6 | 0.0 | 98.2 | 0.6 | 0.9 | 3.4 | |
| 42.3 | 37.4 | 87.2 | 101.4 | 164.9 | 0.0 | 84.3 | 100.8 | 130.4 | |
| calc | 47.2 | 42.3 | 97.0 | 112.9 | 164.9 | 98.2 | 84.8 | 101.8 | 133.9 |
| 130.5 | 152.1 | 248.9 | 310.3 | 299.9 | 186.9 | 218.5 | 200.1 | 191.9 | |
| Equity | |||||||||
| 84.5 | 109.3 | 109.7 | 71.2 | 37.7 | −79.0 | −178.5 | −166.5 | −205.2 | |
| 226.6 | 252.6 | 270.1 | 229.8 | 201.9 | 87.8 | −4.2 | 11.3 | 1.3 | |
| Growth | +11.5% | +7.0% | −14.9% | −12.1% | −56.5% | −104.8% | −88.2% | ||
| Per share and net cash | |||||||||
| calc | −41.2 | −39.4 | −95.9 | −112.6 | −164.1 | −97.2 | −65.7 | −93.3 | −125.6 |
| 27.5 | 27.7 | 29.1 | 29.2 | 29.3 | 29.5 | 30.3 | 30.6 | 37.0 | |
| calc | 8.24 | 9.12 | 9.28 | 7.86 | 6.88 | 2.98 | −0.14 | 0.37 | 0.04 |
Lines marked calc are worked out here from filed figures; point at one for how.