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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 448.9 | 428.5 | 387.0 | 328.3 | 427.4 | 468.5 | 328.6 | 318.8 |
| Growth | −4.5% | −9.7% | −15.1% | +30.2% | +9.6% | −29.9% | −3.0% | |
| Operating income | −24.0 | −25.5 | −22.5 | −10.6 | 4.9 | 8.5 | −9.5 | −6.3 |
| Net income | −30.4 | 33.3 | −33.4 | −24.7 | 3.6 | −0.5 | −16.1 | −15.2 |
| Growth | −200.2% | −115.1% | ||||||
| EPS, diluted | −0.55 | 0.61 | −0.61 | −0.45 | 0.07 | −0.01 | −0.29 | −0.28 |
| Growth | −200.0% | −114.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.1% | 28.1% | 29.7% | 31.4% | 36.0% | 35.1% | 34.3% | 36.3% |
| Operating margin | −5.3% | −5.9% | −5.8% | −3.2% | 1.1% | 1.8% | −2.9% | −2.0% |
| Net margin | −6.8% | 7.8% | −8.6% | −7.5% | 0.8% | −0.1% | −4.9% | −4.8% |
| Free cash flow margin | −2.6% | −4.3% | 0.2% | 3.1% | −0.7% | 2.2% | −2.2% | −1.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.9 | −11.3 | 4.7 | 12.3 | 0.5 | 18.7 | 3.2 | 1.7 |
| Capital expenditure | −6.7 | −7.3 | −3.8 | −2.1 | −3.5 | −8.4 | −10.3 | −5.2 |
| Free cash flow | −11.6 | −18.6 | 0.8 | 10.2 | −3.0 | 10.3 | −7.1 | −3.5 |
| Growth | +1,102.5% | −129.2% | −169.0% | |||||
| Dividends paid | −0.7 | −0.5 | n/a | −0.4 | −0.5 | −0.6 | −0.1 | −0.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 55.0 | 62.1 | 39.8 | 48.2 | 53.5 | 54.5 | 33.6 | 20.3 |
| Total debt | 25.7 | 20.9 | 18.4 | 16.4 | 17.4 | 17.3 | 17.4 | 18.7 |
| Net cash (debt) | 29.3 | 41.2 | 21.4 | 31.8 | 36.0 | 37.2 | 16.3 | 1.6 |
| Shareholders’ equity | 102.5 | 136.5 | 103.1 | 74.3 | 82.3 | 87.9 | 68.9 | 54.0 |
| Debt to equity | 0.25 | 0.15 | 0.18 | 0.22 | 0.21 | 0.20 | 0.25 | 0.35 |
In millions of EUR, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 55.0 | 62.1 | 39.8 | 48.2 | 53.5 | 54.5 | 33.6 | 20.3 | |
| 91.1 | 84.2 | 69.7 | 63.9 | 80.2 | 70.1 | 62.1 | 62.8 | |
| 115.2 | 111.1 | 102.5 | 85.3 | 83.1 | 84.4 | 84.5 | 74.2 | |
| 3.8 | 3.9 | 4.1 | 1.9 | n/a | n/a | n/a | n/a | |
| 332.5 | 372.7 | 369.4 | 356.0 | 390.0 | 368.6 | 338.3 | 319.0 | |
| Growth | +12.1% | −0.9% | −3.6% | +9.6% | −5.5% | −8.2% | −5.7% | |
| Liabilities | ||||||||
| 4.8 | 10.6 | 4.3 | 7.1 | 3.9 | 5.8 | 5.2 | 4.5 | |
| 20.9 | 10.4 | 14.1 | 9.3 | 13.6 | 11.5 | 12.2 | 14.2 | |
| calc | 25.7 | 20.9 | 18.4 | 16.4 | 17.4 | 17.3 | 17.4 | 18.7 |
| 228.0 | 234.5 | 264.6 | 280.6 | 306.2 | 276.1 | 265.1 | 260.8 | |
| Equity | ||||||||
| 31.2 | 64.5 | 31.1 | 6.4 | 10.0 | 9.5 | −6.6 | −21.7 | |
| 102.5 | 136.5 | 103.1 | 74.3 | 82.3 | 87.9 | 68.9 | 54.0 | |
| Growth | +33.2% | −24.5% | −27.9% | +10.7% | +6.7% | −21.5% | −21.7% | |
| Per share and net cash | ||||||||
| calc | 29.3 | 41.2 | 21.4 | 31.8 | 36.0 | 37.2 | 16.3 | 1.6 |
| n/a | 54.9 | 54.9 | 54.9 | 54.9 | 55.1 | 55.1 | 55.1 | |
| calc | n/a | 2.49 | 1.88 | 1.36 | 1.50 | 1.60 | 1.25 | 0.98 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.