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 | 409.8 | 433.8 | 453.0 | 460.0 | 406.6 | 464.5 | 460.7 | 746.6 | 799.5 | 822.3 |
| Growth | +5.9% | +4.4% | +1.5% | −11.6% | +14.2% | −0.8% | +62.1% | +7.1% | +2.9% | |
| Operating income | 21.1 | 40.8 | 30.1 | −18.8 | −6.3 | −8.3 | −13.3 | −139.1 | −84.6 | −81.4 |
| Net income | 3.1 | 6.2 | 13.8 | −28.5 | 2.5 | −38.4 | −19.7 | −151.4 | −126.0 | −92.2 |
| Growth | +103.6% | +121.9% | −306.1% | −1,624.8% | ||||||
| EPS, diluted | 0.17 | 0.34 | 0.72 | −1.51 | 0.13 | −1.95 | −0.98 | −4.12 | −3.30 | −2.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 78.6% | 78.6% | 78.7% | 78.1% | 74.9% | 75.3% | 73.2% | 65.1% | 68.3% | 68.8% |
| Operating margin | 5.1% | 9.4% | 6.6% | −4.1% | −1.5% | −1.8% | −2.9% | −18.6% | −10.6% | −9.9% |
| Net margin | 0.7% | 1.4% | 3.0% | −6.2% | 0.6% | −8.3% | −4.3% | −20.3% | −15.8% | −11.2% |
| Free cash flow margin | 10.4% | 5.6% | 8.0% | 2.8% | 14.5% | 0.1% | −7.1% | −14.2% | −1.1% | −0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 59.1 | 39.0 | 49.9 | 32.0 | 74.3 | 18.5 | −11.5 | −45.8 | 25.8 | 33.3 |
| Capital expenditure | −16.4 | −14.7 | −13.6 | −19.0 | −15.5 | −17.8 | −21.4 | −60.3 | −34.9 | −34.6 |
| Free cash flow | 42.6 | 24.3 | 36.3 | 13.0 | 58.8 | 0.7 | −32.9 | −106.0 | −9.1 | −1.3 |
| Growth | −43.0% | +49.4% | −64.1% | +351.0% | −98.8% | −4,868.4% | ||||
| Buybacks | −63.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.6 | 81.2 | 69.6 | 69.7 | 96.3 | 87.8 | 50.7 | 33.1 | 83.2 | 82.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 94.4 | 157.0 | 157.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −61.3 | −73.8 | −75.4 |
| Shareholders’ equity | 263.5 | 296.6 | 335.4 | 327.6 | 356.9 | 336.9 | 336.9 | 598.7 | 503.1 | 450.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.16 | 0.31 | 0.35 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 78.6% | 78.6% | 78.7% | 78.1% | 74.9% | 75.3% | 73.2% | 65.1% | 68.3% | 68.8% | |
| 5.1% | 9.4% | 6.6% | −4.1% | −1.5% | −1.8% | −2.9% | −18.6% | −10.6% | −9.9% | |
| 4.6% | 8.4% | 5.1% | −5.9% | −0.1% | −2.9% | −3.8% | −19.9% | −15.5% | −11.0% | |
| 0.7% | 1.4% | 3.0% | −6.2% | 0.6% | −8.3% | −4.3% | −20.3% | −15.8% | −11.2% | |
| 10.4% | 5.6% | 8.0% | 2.8% | 14.5% | 0.1% | −7.1% | −14.2% | −1.1% | −0.2% | |
| Spending | ||||||||||
| 7.0% | 6.8% | 7.3% | 7.5% | 9.6% | 10.7% | 10.6% | 10.7% | 9.2% | 8.0% | |
| 18.6% | 16.6% | 18.4% | 18.6% | 16.7% | 14.9% | 67.0% | 71.0% | 66.6% | 67.4% | |
| 4.0% | 3.4% | 3.0% | 4.1% | 3.8% | 3.8% | 4.6% | 8.1% | 4.4% | 4.2% | |
| 81.6% | 80.0% | 39.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 1.2% | 2.1% | 4.1% | −8.7% | 0.7% | −11.4% | −5.9% | −25.3% | −25.0% | −20.5% | |
| 0.8% | 1.5% | 3.0% | −5.7% | 0.5% | −8.1% | −4.3% | −16.4% | −14.1% | −10.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.16 | 0.31 | 0.35 | |
| 29.2% | 26.8% | 28.1% | 33.9% | 32.1% | 29.3% | 26.6% | 35.3% | 43.7% | 47.1% | |
| 148.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |