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 | 534.4 | 547.0 | 566.7 | 515.7 | 510.4 | 761.4 | 899.5 | 813.1 | 836.3 | 825.7 |
| Growth | +2.4% | +3.6% | −9.0% | −1.0% | +49.2% | +18.1% | −9.6% | +2.9% | −1.3% | |
| Operating income | 27.4 | 24.9 | 6.3 | 37.3 | 53.6 | 49.3 | 83.9 | 72.4 | 44.5 | 74.6 |
| Net income | 1.1 | −9.9 | −3.3 | 24.3 | 36.8 | 33.5 | 60.3 | 48.9 | 7.2 | 34.9 |
| Growth | −1,035.6% | +51.1% | −8.8% | +79.7% | −18.9% | −85.3% | +385.0% | |||
| EPS, diluted | 0.03 | −0.33 | −0.10 | 0.68 | 1.02 | 0.92 | 1.64 | 1.32 | 0.19 | 0.93 |
| Growth | −1,200.0% | +50.0% | −9.8% | +78.3% | −19.5% | −85.6% | +389.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.3% | 28.8% | 31.6% | 33.2% | 33.7% | 27.8% | 31.5% | 31.9% | 32.4% | 33.4% |
| Operating margin | 5.1% | 4.5% | 1.1% | 7.2% | 10.5% | 6.5% | 9.3% | 8.9% | 5.3% | 9.0% |
| Net margin | 0.2% | −1.8% | −0.6% | 4.7% | 7.2% | 4.4% | 6.7% | 6.0% | 0.9% | 4.2% |
| Free cash flow margin | 4.0% | 7.1% | 9.9% | 8.5% | 6.5% | 3.6% | 5.4% | 7.8% | 6.6% | 8.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 33.7 | 44.5 | 61.3 | 54.3 | 46.5 | 44.9 | 72.6 | 86.2 | 79.3 | 86.8 |
| Capital expenditure | −12.5 | −5.8 | −5.1 | −10.3 | −13.4 | −17.9 | −24.3 | −22.9 | −24.4 | −19.6 |
| Free cash flow | 21.2 | 38.6 | 56.1 | 44.0 | 33.1 | 27.0 | 48.3 | 63.3 | 54.9 | 67.2 |
| Growth | +82.0% | +45.2% | −21.6% | −24.9% | −18.3% | +78.7% | +31.0% | −13.4% | +22.5% | |
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −2.5 |
| Dividends paid | −16.2 | −16.3 | −17.9 | −19.3 | −19.4 | −19.6 | −19.8 | −20.2 | −20.4 | −20.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.4 | 2.5 | 58.9 | 75.5 | 28.3 | 17.7 | 23.1 | 30.3 | 32.2 | 45.1 |
| Total debt | 189.5 | 151.0 | 76.8 | 77.2 | 77.6 | 90.9 | 94.0 | 58.0 | 375.0 | 345.8 |
| Net cash (debt) | −187.1 | −148.5 | −17.9 | −1.6 | −49.3 | −73.3 | −70.8 | −27.7 | −342.7 | −300.8 |
| Shareholders’ equity | 93.0 | 93.8 | 154.6 | 166.7 | 189.1 | 209.3 | 256.4 | 292.8 | 277.5 | 294.2 |
| Debt to equity | 2.04 | 1.61 | 0.50 | 0.46 | 0.41 | 0.43 | 0.37 | 0.20 | 1.35 | 1.18 |
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 | ||||||||||
| 2.4 | 2.5 | 58.9 | 75.5 | 28.3 | 17.7 | 23.1 | 30.3 | 32.2 | 45.1 | |
| 64.3 | 76.7 | 72.9 | 62.3 | 83.7 | 100.7 | 126.2 | 113.9 | 109.4 | 125.3 | |
| 44.8 | 47.0 | 43.6 | 44.3 | 65.9 | 93.6 | 93.4 | 90.8 | 97.0 | 86.1 | |
| 106.3 | 83.9 | 65.5 | 55.0 | 74.0 | 92.0 | 101.6 | 107.9 | 137.6 | 129.1 | |
| 59.2 | 60.0 | 59.1 | 66.8 | 79.3 | 88.8 | 95.2 | 95.4 | 255.5 | 256.0 | |
| 381.7 | 355.9 | 348.6 | 353.1 | 400.0 | 484.5 | 542.6 | 541.6 | 860.8 | 851.3 | |
| Growth | −6.7% | −2.1% | +1.3% | +13.3% | +21.1% | +12.0% | −0.2% | +58.9% | −1.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | 40.0 | 0.0 | 0.0 | 26.0 | 19.6 | 34.6 | |
| 189.5 | 151.0 | 76.8 | 77.2 | 37.6 | 90.9 | 94.0 | 32.0 | 355.3 | 311.2 | |
| calc | 189.5 | 151.0 | 76.8 | 77.2 | 77.6 | 90.9 | 94.0 | 58.0 | 375.0 | 345.8 |
| n/a | n/a | n/a | n/a | 210.9 | 275.2 | 286.2 | 248.8 | 583.3 | 557.1 | |
| Equity | ||||||||||
| −93.1 | −119.5 | −141.2 | −135.1 | −117.9 | −104.2 | −64.0 | −35.5 | −48.5 | −33.9 | |
| 93.0 | 93.8 | 154.6 | 166.7 | 189.1 | 209.3 | 256.4 | 292.8 | 277.5 | 294.2 | |
| Growth | +0.8% | +64.9% | +7.8% | +13.4% | +10.7% | +22.5% | +14.2% | −5.2% | +6.0% | |
| Per share and net cash | ||||||||||
| calc | −187.1 | −148.5 | −17.9 | −1.6 | −49.3 | −73.3 | −70.8 | −27.7 | −342.7 | −300.8 |
| 30.0 | 30.5 | 35.4 | 35.7 | 35.9 | 36.3 | 36.5 | 36.8 | 37.3 | 37.4 | |
| calc | 3.10 | 3.07 | 4.37 | 4.67 | 5.26 | 5.77 | 7.03 | 7.95 | 7.45 | 7.87 |
Lines marked calc are worked out here from filed figures; point at one for how.