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 | 304.3 | 276.9 | 279.6 | 283.1 | 481.5 | 470.7 | 389.7 | 318.5 | 334.5 | 344.6 |
| Growth | −9.0% | +1.0% | +1.2% | +70.1% | −2.2% | −17.2% | −18.3% | +5.0% | +3.0% | |
| Net income | 12.2 | 14.1 | 21.7 | 10.9 | 55.6 | 39.5 | 25.7 | 14.5 | 29.1 | 32.2 |
| Growth | +15.8% | +53.7% | −49.8% | +410.4% | −28.9% | −35.0% | −43.6% | +100.9% | +10.4% | |
| EPS, diluted | 0.77 | 0.82 | 1.19 | 0.58 | 2.74 | 1.80 | 1.12 | 0.61 | 1.16 | 1.26 |
| Growth | +6.5% | +45.1% | −51.3% | +372.4% | −34.3% | −37.8% | −45.5% | +90.2% | +8.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 4.0% | 5.1% | 7.8% | 3.8% | 11.5% | 8.4% | 6.6% | 4.6% | 8.7% | 9.3% |
| Free cash flow margin | 10.5% | 16.3% | 2.0% | −27.4% | −27.3% | 29.6% | 33.1% | 16.6% | 16.4% | 12.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 35.5 | 44.3 | 7.0 | −75.6 | −129.6 | 144.6 | 130.5 | 53.9 | 57.3 | 45.5 |
| Capital expenditure | −3.6 | 0.9 | −1.3 | −1.8 | −1.6 | −5.2 | −1.6 | −1.1 | −2.5 | −1.7 |
| Free cash flow | 32.0 | 45.2 | 5.7 | −77.4 | −131.3 | 139.4 | 128.9 | 52.8 | 54.8 | 43.8 |
| Growth | +41.5% | −87.3% | −1,452.3% | −7.6% | −59.0% | +4.0% | −20.1% | |||
| Buybacks | n/a | n/a | n/a | n/a | −3.0 | −5.8 | −7.7 | −2.8 | −3.1 | −1.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.0 | 45.3 | 142.2 | 127.8 | 106.2 | 131.4 | 120.9 | 126.9 | 140.5 | 102.3 |
| Total debt | n/a | n/a | n/a | n/a | 253.8 | 280.3 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −147.6 | −149.0 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 132.6 | 148.6 | 171.8 | 196.7 | 264.0 | 299.8 | 292.8 | 312.9 | 381.9 | 410.4 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.96 | 0.94 | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 35.5 | 44.3 | 7.0 | −75.6 | −129.6 | 144.6 | 130.5 | 53.9 | 57.3 | 45.5 | |
| Growth | +24.7% | −84.2% | −1,178.6% | −9.8% | −58.7% | +6.4% | −20.6% | |||
| n/a | n/a | n/a | 1.7 | 2.1 | 1.9 | 2.5 | 2.4 | 2.4 | 2.4 | |
| Investment | ||||||||||
| −3.6 | 0.9 | −1.3 | −1.8 | −1.6 | −5.2 | −1.6 | −1.1 | −2.5 | −1.7 | |
| calc | 32.0 | 45.2 | 5.7 | −77.4 | −131.3 | 139.4 | 128.9 | 52.8 | 54.8 | 43.8 |
| Growth | +41.5% | −87.3% | −1,452.3% | −7.6% | −59.0% | +4.0% | −20.1% | |||
| calc | 2.01 | 2.64 | 0.31 | −4.14 | −6.48 | 6.35 | 5.59 | 2.22 | 2.18 | 1.72 |
| −55.6 | −39.0 | 63.3 | 38.1 | 36.1 | −63.6 | −37.2 | 14.6 | −43.1 | −67.2 | |
| Financing | ||||||||||
| 19.0 | 2.2 | 26.1 | 24.3 | 71.2 | −55.1 | −101.2 | −62.0 | −4.0 | −14.3 | |
| n/a | n/a | n/a | n/a | −3.0 | −5.8 | −7.7 | −2.8 | −3.1 | −1.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.