Closing prices at the end of each trading day, from 14 Nov 2023. 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.
| FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Revenue | 664.2 | 632.8 | 480.2 | 492.8 |
| Growth | −4.7% | −24.1% | +2.6% | |
| Operating income | 12.9 | 0.4 | −119.3 | −19.4 |
| Net income | 3.8 | −2.5 | −124.7 | −25.6 |
| Growth | −167.7% | |||
| EPS, diluted | 0.17 | −0.11 | −4.10 | −0.74 |
| Growth | −164.7% |
| FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Gross margin | 3.5% | 3.5% | −11.6% | 6.8% |
| Operating margin | 1.9% | 0.1% | −24.8% | −3.9% |
| Net margin | 0.6% | −0.4% | −26.0% | −5.2% |
| Free cash flow margin | −2.0% | −15.0% | −6.6% | −14.5% |
| FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Operating cash flow | −3.1 | −88.1 | −21.3 | −65.1 |
| Capital expenditure | −10.4 | −7.0 | −10.5 | −6.4 |
| Free cash flow | −13.5 | −95.1 | −31.7 | −71.5 |
| Growth |
| FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Cash | 77.8 | 62.9 | 33.7 | 20.0 |
| Total debt | 0.0 | 29.6 | 9.5 | 60.3 |
| Net cash (debt) | 77.8 | 33.3 | 24.3 | −40.3 |
| Shareholders’ equity | 51.6 | 70.5 | −34.7 | −56.6 |
| Debt to equity | 0.00 | 0.42 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 30 Dec 2022 | FY2023 29 Dec 2023 | FY2025 3 Jan 2025 | FY2026 2 Jan 2026 |
|---|---|---|---|---|
| Margins | ||||
| 3.5% | 3.5% | −11.6% | 6.8% | |
| 1.9% | 0.1% | −24.8% | −3.9% | |
| 0.6% | −0.4% | −26.2% | −5.2% | |
| 0.6% | −0.4% | −26.0% | −5.2% | |
| −2.0% | −15.0% | −6.6% | −14.5% | |
| Spending | ||||
| 9.1% | 10.1% | 13.3% | 11.1% | |
| 1.6% | 1.1% | 2.2% | 1.3% | |
| 30.5% | n/a | n/a | n/a | |
| Returns | ||||
| 7.3% | −3.6% | n/a | n/a | |
| 0.8% | −0.6% | −53.3% | −11.7% | |
| Balance and payout | ||||
| 0.00 | 0.42 | n/a | n/a | |
| 88.5% | 83.5% | 114.8% | 125.9% | |