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.
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 29.8 | 19.8 | 16.0 | −17.0 | 16.5 | −22.6 | −17.4 | 0.3 | −0.2 | |
| Growth | −33.7% | −19.0% | −206.4% | −237.2% | −180.2% | ||||
| 10.7 | 12.4 | 15.2 | 18.8 | 19.9 | 18.1 | 13.2 | 8.0 | 8.0 | |
| Investment | |||||||||
| −23.0 | −33.6 | −44.7 | −12.2 | −19.3 | −26.2 | n/a | −18.4 | −13.4 | |
| calc | 6.8 | −13.8 | −28.7 | −29.3 | −2.8 | −48.8 | n/a | −18.1 | −13.6 |
| Growth | −302.1% | ||||||||
| calc | 0.25 | −0.49 | −1.00 | −1.00 | −0.10 | −1.66 | n/a | −0.49 | −0.39 |
| −25.4 | −35.6 | −96.8 | −23.9 | −12.3 | 80.0 | −4.8 | −18.4 | −6.4 | |
| Financing | |||||||||
| −8.8 | 13.3 | 79.0 | 40.0 | −3.4 | −57.0 | 39.7 | 7.5 | 6.4 | |
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.