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 | 229.7 | 232.6 | 201.2 | 187.2 | 213.8 | 282.9 | 262.3 | 276.7 | 350.0 | 455.5 |
| Growth | +1.3% | −13.5% | −7.0% | +14.2% | +32.3% | −7.3% | +5.5% | +26.5% | +30.2% | |
| Operating income | 2.2 | −0.1 | −10.3 | −14.2 | −23.9 | −53.9 | −69.1 | −71.7 | −79.1 | −68.8 |
| Net income | 1.8 | −3.4 | −24.1 | −15.6 | −36.6 | −75.8 | −69.3 | −69.8 | −5.0 | −84.5 |
| Growth | −289.9% | |||||||||
| EPS, diluted | 0.11 | −0.22 | −1.50 | −0.96 | −1.92 | −3.02 | −2.55 | −2.53 | −0.14 | −2.09 |
| Growth | −300.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.1% | 21.9% | 18.6% | 20.0% | 18.4% | 22.0% | 31.1% | 32.3% | 41.8% | 43.5% |
| Operating margin | 1.0% | −0.1% | −5.1% | −7.6% | −11.2% | −19.0% | −26.3% | −25.9% | −22.6% | −15.1% |
| Net margin | 0.8% | −1.5% | −12.0% | −8.3% | −17.1% | −26.8% | −26.4% | −25.2% | −1.4% | −18.5% |
| Free cash flow margin | 3.3% | −2.0% | −3.9% | −9.9% | −10.1% | −19.3% | −16.9% | −8.0% | −7.5% | −6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.0 | 0.3 | −3.8 | −16.1 | −20.2 | −53.2 | −43.1 | −17.1 | −25.2 | −27.2 |
| Capital expenditure | −3.4 | −5.1 | −3.9 | −2.5 | −1.3 | −1.4 | −1.2 | −5.0 | −1.0 | −3.3 |
| Free cash flow | 7.6 | −4.8 | −7.8 | −18.6 | −21.5 | −54.6 | −44.2 | −22.1 | −26.2 | −30.5 |
| Growth | −162.9% | |||||||||
| Buybacks | n/a | n/a | 0.0 | −0.5 | −0.3 | −5.3 | −3.1 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.1 | 6.6 | 3.5 | 28.0 | 180.7 | 188.4 | 70.3 | 37.2 | 108.1 | 79.6 |
| Total debt | 0.6 | 0.4 | 0.0 | 63.0 | 106.5 | 306.6 | 389.2 | 377.6 | 368.4 | 394.0 |
| Net cash (debt) | 8.5 | 6.2 | 3.5 | −35.0 | 74.2 | −118.1 | −318.9 | −340.5 | −260.2 | −314.5 |
| Shareholders’ equity | 69.6 | 69.0 | 45.9 | 72.8 | 188.4 | 504.3 | 375.2 | 333.1 | 871.7 | 825.2 |
| Debt to equity | 0.01 | 0.01 | 0.00 | 0.87 | 0.57 | 0.61 | 1.04 | 1.13 | 0.42 | 0.48 |
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 | ||||||||||
| 9.1 | 6.6 | 3.5 | 28.0 | 180.7 | 188.4 | 70.3 | 37.2 | 108.1 | 79.6 | |
| 30.7 | 30.1 | 26.2 | 41.8 | 43.0 | 50.0 | 60.0 | 42.7 | 59.7 | 81.7 | |
| 26.2 | 21.7 | 22.7 | 19.3 | 21.6 | 35.1 | 37.6 | 23.6 | 21.9 | 27.4 | |
| 7.0 | 10.8 | 12.6 | 14.4 | 13.9 | 13.7 | 13.0 | 15.5 | 14.1 | 13.3 | |
| 11.1 | 11.1 | 11.1 | 41.4 | 41.2 | 457.3 | 486.0 | 488.9 | 887.5 | 898.0 | |
| 124.5 | 114.6 | 94.7 | 189.6 | 343.7 | 888.1 | 854.9 | 802.6 | 1,380.7 | 1,369.1 | |
| Growth | −7.9% | −17.4% | +100.3% | +81.3% | +158.4% | −3.7% | −6.1% | +72.0% | −0.8% | |
| Liabilities | ||||||||||
| 0.2 | 0.2 | 0.0 | 0.6 | 0.7 | 0.7 | 0.0 | n/a | 0.0 | 20.0 | |
| 0.4 | 0.2 | 0.0 | 62.4 | 105.8 | 305.8 | 389.2 | 377.6 | 368.4 | 374.1 | |
| calc | 0.6 | 0.4 | 0.0 | 63.0 | 106.5 | 306.6 | 389.2 | 377.6 | 368.4 | 394.0 |
| 54.9 | 45.6 | 48.7 | 116.8 | 155.3 | 383.8 | 479.7 | 469.5 | 509.0 | 544.0 | |
| Equity | ||||||||||
| 32.4 | 29.5 | 5.4 | −10.1 | −46.7 | −122.5 | −205.2 | −275.0 | −279.9 | −364.4 | |
| 69.6 | 69.0 | 45.9 | 72.8 | 188.4 | 504.3 | 375.2 | 333.1 | 871.7 | 825.2 | |
| Growth | −0.9% | −33.4% | +58.5% | +158.6% | +167.7% | −25.6% | −11.2% | +161.7% | −5.3% | |
| Per share and net cash | ||||||||||
| calc | 8.5 | 6.2 | 3.5 | −35.0 | 74.2 | −118.1 | −318.9 | −340.5 | −260.2 | −314.5 |
| 15.8 | 16.0 | 16.2 | 16.6 | 21.9 | 26.9 | 27.3 | 28.0 | 38.7 | 40.7 | |
| calc | 4.41 | 4.32 | 2.84 | 4.38 | 8.60 | 18.73 | 13.73 | 11.88 | 22.51 | 20.30 |
Lines marked calc are worked out here from filed figures; point at one for how.