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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 33.7 | 44.5 | 61.3 | 54.3 | 46.5 | 44.9 | 72.6 | 86.2 | 79.3 | 86.8 | |
| Growth | +31.8% | +37.8% | −11.3% | −14.4% | −3.4% | +61.7% | +18.7% | −8.0% | +9.4% | |
| 31.8 | 30.8 | 26.1 | 23.6 | 20.9 | 20.9 | 21.7 | 8.7 | 18.1 | 17.4 | |
| Investment | ||||||||||
| −12.5 | −5.8 | −5.1 | −10.3 | −13.4 | −17.9 | −24.3 | −22.9 | −24.4 | −19.6 | |
| calc | 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% | |
| calc | 0.71 | 1.26 | 1.68 | 1.23 | 0.92 | 0.74 | 1.31 | 1.71 | 1.47 | 1.79 |
| −16.1 | 4.1 | −2.5 | −20.8 | −75.6 | −50.3 | −50.4 | −22.8 | −372.5 | −18.9 | |
| Financing | ||||||||||
| −17.8 | −53.7 | −10.8 | −17.0 | −18.3 | −5.2 | −16.3 | −56.5 | 295.1 | −54.5 | |
| −16.2 | −16.3 | −17.9 | −19.3 | −19.4 | −19.6 | −19.8 | −20.2 | −20.4 | −20.5 | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −2.5 | |
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.