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 | 179.6 | 171.2 | 169.5 | 160.3 | 148.2 | 142.2 | 134.5 | 139.0 | 137.7 | 139.7 |
| Growth | −4.7% | −1.0% | −5.4% | −7.6% | −4.1% | −5.4% | +3.3% | −1.0% | +1.5% | |
| Operating income | 22.2 | 10.7 | −3.2 | −15.8 | −22.7 | −27.7 | 0.2 | 21.2 | 19.0 | 19.7 |
| Net income | 14.0 | −15.3 | −1.5 | −10.8 | −44.2 | −22.2 | 21.9 | 15.7 | 15.0 | 15.9 |
| Growth | −209.5% | −28.3% | −4.5% | +6.1% | ||||||
| EPS, diluted | n/a | n/a | n/a | −0.56 | −2.32 | −1.14 | 1.09 | 0.77 | 0.73 | 0.75 |
| Growth | −29.4% | −5.2% | +2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.3% | 6.3% | −1.9% | −9.9% | −15.3% | −19.5% | 0.2% | 15.3% | 13.8% | 14.1% |
| Net margin | 7.8% | −8.9% | −0.9% | −6.7% | −29.8% | −15.6% | 16.2% | 11.3% | 10.9% | 11.4% |
| Free cash flow margin | 17.4% | 3.7% | 2.6% | 4.3% | 15.3% | 2.5% | 2.0% | 16.4% | 18.7% | 18.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 37.6 | 15.5 | 10.3 | 11.7 | 26.2 | 8.0 | 6.5 | 26.2 | 28.9 | 28.9 |
| Capital expenditure | −6.3 | −9.2 | −5.9 | −4.8 | −3.5 | −4.4 | −3.8 | −3.4 | −3.2 | −3.8 |
| Free cash flow | 31.3 | 6.3 | 4.4 | 6.9 | 22.7 | 3.6 | 2.7 | 22.8 | 25.7 | 25.2 |
| Growth | −79.9% | −30.2% | +55.8% | +231.2% | −84.3% | −25.0% | +749.5% | +12.9% | −2.0% | |
| Buybacks | −6.5 | −10.0 | −13.5 | −6.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | −10.3 | −15.2 | −10.1 | −9.8 | −9.8 | −10.0 | −25.0 | −25.6 | −26.4 | −27.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 121.8 | 103.2 | 83.3 | 47.4 | 48.7 | 44.6 | 35.8 | 32.0 | 29.1 | 25.3 |
| Shareholders’ equity | 322.1 | 290.5 | 274.6 | 250.1 | 199.6 | 172.7 | 171.1 | 163.8 | 154.7 | 146.4 |
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 | ||||||||||
| 37.6 | 15.5 | 10.3 | 11.7 | 26.2 | 8.0 | 6.5 | 26.2 | 28.9 | 28.9 | |
| Growth | −58.7% | −33.5% | +13.4% | +123.7% | −69.5% | −19.0% | +305.6% | +10.5% | +0.1% | |
| 13.0 | 11.6 | 10.8 | 9.2 | 9.1 | 10.4 | 3.6 | 4.5 | 4.1 | 3.4 | |
| Investment | ||||||||||
| −6.3 | −9.2 | −5.9 | −4.8 | −3.5 | −4.4 | −3.8 | −3.4 | −3.2 | −3.8 | |
| calc | 31.3 | 6.3 | 4.4 | 6.9 | 22.7 | 3.6 | 2.7 | 22.8 | 25.7 | 25.2 |
| Growth | −79.9% | −30.2% | +55.8% | +231.2% | −84.3% | −25.0% | +749.5% | +12.9% | −2.0% | |
| calc | n/a | n/a | n/a | 0.36 | 1.19 | 0.18 | 0.13 | 1.12 | 1.25 | 1.20 |
| −8.2 | −9.2 | −5.8 | −30.2 | −14.6 | −0.2 | 11.3 | −3.4 | −3.2 | −3.1 | |
| Financing | ||||||||||
| −16.7 | −25.0 | −24.3 | −17.2 | −10.4 | −11.8 | −26.2 | −26.7 | −28.5 | −29.8 | |
| −10.3 | −15.2 | −10.1 | −9.8 | −9.8 | −10.0 | −25.0 | −25.6 | −26.4 | −27.3 | |
| −6.5 | −10.0 | −13.5 | −6.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | |
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.