Closing prices at the end of each trading day, from 21 Oct 2021. 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 | 479.4 | 455.5 | 535.0 | 587.1 | 679.9 | 710.6 | 732.1 |
| Growth | −5.0% | +17.5% | +9.7% | +15.8% | +4.5% | +3.0% | |
| Operating income | 48.9 | 57.3 | 30.0 | 41.3 | 55.4 | 58.0 | 43.7 |
| Net income | −12.9 | −8.3 | −15.2 | 10.9 | 18.4 | 29.5 | 19.3 |
| Growth | +69.8% | +60.2% | −34.5% | ||||
| EPS, diluted | −0.25 | −0.16 | −0.42 | 0.25 | 0.32 | 0.46 | 0.27 |
| Growth | +28.0% | +43.8% | −41.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 10.2% | 12.6% | 5.6% | 7.0% | 8.2% | 8.2% | 6.0% |
| Net margin | −2.7% | −1.8% | −2.8% | 1.8% | 2.7% | 4.2% | 2.6% |
| Free cash flow margin | 4.4% | 8.1% | 1.3% | 1.7% | −2.5% | 1.4% | −2.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.3 | 58.3 | 42.9 | 56.9 | 70.8 | 98.0 | 71.9 |
| Capital expenditure | −22.0 | −21.5 | −36.2 | −47.1 | −87.9 | −88.2 | −90.4 |
| Free cash flow | 21.3 | 36.8 | 6.7 | 9.8 | −17.1 | 9.8 | −18.5 |
| Growth | +73.0% | −81.8% | +46.9% | −274.4% | −288.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 22.6 | 41.2 | 39.3 | 44.4 | 10.4 | 22.9 | 20.0 |
| Total debt | n/a | 469.7 | 319.2 | 318.6 | 291.4 | 286.7 | 244.2 |
| Net cash (debt) | n/a | −428.5 | −279.9 | −274.2 | −281.0 | −263.8 | −224.3 |
| Shareholders’ equity | 147.7 | 140.7 | 171.3 | 256.3 | 322.4 | 401.1 | 467.8 |
| Debt to equity | n/a | 3.34 | 1.86 | 1.24 | 0.90 | 0.71 | 0.52 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 29 Dec 2019 | FY2020 27 Dec 2020 | FY2021 26 Dec 2021 | FY2022 25 Dec 2022 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 10.2% | 12.6% | 5.6% | 7.0% | 8.2% | 8.2% | 6.0% | |
| 1.2% | 2.7% | −3.2% | 3.2% | 4.1% | 5.9% | 3.3% | |
| −2.7% | −1.8% | −2.8% | 1.8% | 2.7% | 4.2% | 2.6% | |
| 4.4% | 8.1% | 1.3% | 1.7% | −2.5% | 1.4% | −2.5% | |
| Spending | |||||||
| 9.0% | 8.8% | 16.3% | 11.4% | 11.6% | 10.6% | 10.5% | |
| 4.6% | 4.7% | 6.8% | 8.0% | 12.9% | 12.4% | 12.4% | |
| 0.0% | 0.0% | n/a | 9.6% | 11.6% | 16.2% | 12.4% | |
| Returns | |||||||
| −8.7% | −5.9% | −8.9% | 4.2% | 5.7% | 7.4% | 4.1% | |
| n/a | −0.9% | −1.5% | 0.8% | 1.3% | 2.0% | 1.2% | |
| Balance and payout | |||||||
| n/a | 3.34 | 1.86 | 1.24 | 0.90 | 0.71 | 0.52 | |
| n/a | 62.5% | 57.6% | 66.2% | 66.8% | 67.3% | 69.0% | |