Closing prices at the end of each trading day, from 21 Dec 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 239.4 | 269.9 | 287.4 | 290.3 | 310.9 | 289.4 | 235.1 |
| Growth | +12.7% | +6.5% | +1.0% | +7.1% | −6.9% | −18.8% | |
| Operating income | 17.1 | 10.3 | −3.0 | −28.1 | −10.5 | −32.9 | −23.9 |
| Net income | 13.6 | 12.8 | 10.7 | −17.8 | −19.4 | −28.7 | −28.6 |
| Growth | −5.9% | −16.2% | −265.6% | ||||
| EPS, diluted | 0.14 | 0.12 | 0.09 | −0.14 | −0.15 | −0.22 | −0.23 |
| Growth | −14.3% | −25.0% | −255.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 7.2% | 3.8% | −1.0% | −9.7% | −3.4% | −11.4% | −10.2% |
| Net margin | 5.7% | 4.7% | 3.7% | −6.1% | −6.2% | −9.9% | −12.2% |
| Free cash flow margin | 13.3% | 17.2% | 11.1% | 7.4% | 14.6% | 14.4% | 10.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.1 | 48.4 | 33.9 | 33.4 | 51.7 | 45.7 | 26.3 |
| Capital expenditure | −4.3 | −1.8 | −2.0 | −12.0 | −6.3 | −4.0 | −1.0 |
| Free cash flow | 31.8 | 46.6 | 31.9 | 21.4 | 45.4 | 41.8 | 25.4 |
| Growth | +46.4% | −31.5% | −32.8% | +112.0% | −8.0% | −39.2% | |
| Buybacks | −6.2 | 0.0 | 0.0 | −4.3 | −15.5 | −31.2 | −3.5 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 31.0 | 48.9 | 213.5 | 134.0 | 132.9 | 109.2 | 104.9 |
| Shareholders’ equity | 80.3 | 96.1 | 303.5 | 302.3 | 288.4 | 244.7 | 227.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 7.2% | 3.8% | −1.0% | −9.7% | −3.4% | −11.4% | −10.2% | |
| 7.3% | 4.1% | 3.6% | −8.1% | −0.8% | −9.4% | −11.4% | |
| 5.7% | 4.7% | 3.7% | −6.1% | −6.2% | −9.9% | −12.2% | |
| 13.3% | 17.2% | 11.1% | 7.4% | 14.6% | 14.4% | 10.8% | |
| Spending | |||||||
| 16.3% | 19.2% | 21.3% | 21.8% | 22.6% | 23.4% | 24.8% | |
| 7.0% | 6.3% | 9.7% | 13.9% | 14.5% | 15.9% | 19.5% | |
| 1.8% | 0.7% | 0.7% | 4.1% | 2.0% | 1.4% | 0.4% | |
| 22.6% | −15.0% | −2.5% | n/a | n/a | n/a | n/a | |
| Returns | |||||||
| 17.0% | 13.3% | 3.5% | −5.9% | −6.7% | −11.7% | −12.6% | |
| n/a | 9.5% | 3.2% | −5.1% | −5.3% | −8.9% | −9.9% | |
| Balance and payout | |||||||
| n/a | 28.5% | 9.4% | 14.1% | 21.3% | 24.2% | 21.6% | |
| 19.4% | 0.0% | 0.0% | 20.0% | 34.0% | 74.7% | 13.8% | |