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 | 651.4 | 695.8 | 680.2 | 753.5 | 614.7 | 601.6 | 542.8 | 420.5 | 394.9 | 368.3 |
| Growth | +6.8% | −2.2% | +10.8% | −18.4% | −2.1% | −9.8% | −22.5% | −6.1% | −6.7% | |
| Operating income | 25.4 | 10.7 | −1.7 | 15.3 | 37.3 | 23.3 | 14.5 | −85.3 | −15.3 | −6.4 |
| Net income | 20.4 | −10.3 | 11.9 | 3.6 | 38.6 | 5.3 | 0.4 | −98.2 | −24.0 | −18.6 |
| Growth | −150.7% | −69.6% | +962.6% | −86.3% | −92.3% | −24,237.1% | ||||
| EPS, diluted | 1.38 | −0.72 | 0.85 | 0.26 | 2.72 | 0.39 | 0.03 | −7.64 | −1.85 | −1.41 |
| Growth | −152.2% | −69.4% | +946.2% | −85.7% | −92.3% | −25,566.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.2% | 23.8% | 20.8% | 22.6% | 28.7% | 28.8% | 28.1% | 23.2% | 28.9% | 28.9% |
| Operating margin | 3.9% | 1.5% | −0.2% | 2.0% | 6.1% | 3.9% | 2.7% | −20.3% | −3.9% | −1.7% |
| Net margin | 3.1% | −1.5% | 1.8% | 0.5% | 6.3% | 0.9% | 0.1% | −23.4% | −6.1% | −5.1% |
| Free cash flow margin | 1.4% | −4.5% | −1.1% | 8.5% | 9.2% | 4.6% | −0.6% | 4.1% | 2.6% | 5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 49.5 | 9.2 | 12.9 | 85.3 | 73.4 | 40.3 | 10.9 | 25.2 | 14.8 | 23.6 |
| Capital expenditure | −40.7 | −40.4 | −20.1 | −21.3 | −16.9 | −12.6 | −14.0 | −8.1 | −4.6 | −3.9 |
| Free cash flow | 8.9 | −31.2 | −7.3 | 63.9 | 56.5 | 27.7 | −3.1 | 17.1 | 10.3 | 19.8 |
| Growth | −451.1% | −11.6% | −51.0% | −111.1% | −40.0% | +92.7% | ||||
| Buybacks | −12.6 | −39.1 | −13.8 | −1.9 | −17.7 | −59.7 | −13.0 | −1.8 | −2.0 | −3.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.6 | 62.4 | 53.2 | 74.3 | 57.2 | 60.8 | 66.7 | 42.8 | 26.8 | 32.3 |
| Shareholders’ equity | 280.5 | 257.6 | 263.0 | 274.4 | 313.3 | 275.9 | 268.4 | 178.9 | 153.1 | 146.2 |
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 | ||||||||||
| 50.6 | 62.4 | 53.2 | 74.3 | 57.2 | 60.8 | 66.7 | 42.8 | 26.8 | 32.3 | |
| 119.5 | 140.7 | 131.9 | 128.8 | 120.7 | 120.6 | 106.5 | 104.8 | 91.5 | 70.4 | |
| 129.9 | 162.6 | 144.4 | 145.1 | 120.4 | 134.5 | 140.2 | 88.3 | 79.4 | 77.8 | |
| 105.4 | 111.0 | 95.8 | 90.7 | 87.3 | 74.6 | 62.8 | 41.9 | 32.9 | 25.8 | |
| 43.1 | 48.7 | 48.5 | 48.4 | 48.6 | 48.5 | 49.1 | 0.0 | n/a | n/a | |
| 521.0 | 608.4 | 555.6 | 564.2 | 510.3 | 510.3 | 504.2 | 355.9 | 323.4 | 274.0 | |
| Growth | +16.8% | −8.7% | +1.5% | −9.5% | +0.0% | −1.2% | −29.4% | −9.1% | −15.3% | |
| Liabilities | ||||||||||
| 240.5 | 354.9 | 292.6 | 289.8 | 197.0 | 234.4 | 235.8 | 177.0 | 170.2 | 127.8 | |
| Equity | ||||||||||
| 275.6 | 266.8 | 282.8 | 286.4 | 325.0 | 330.3 | 330.7 | 232.5 | 208.4 | 189.8 | |
| 280.5 | 257.6 | 263.0 | 274.4 | 313.3 | 275.9 | 268.4 | 178.9 | 153.1 | 146.2 | |
| Growth | −8.2% | +2.1% | +4.4% | +14.2% | −11.9% | −2.7% | −33.3% | −14.4% | −4.5% | |
| Per share and net cash | ||||||||||
| 14.4 | 14.1 | 13.8 | 14.0 | 13.8 | 12.8 | 12.8 | 13.0 | 13.1 | 12.9 | |
| calc | 19.49 | 18.27 | 19.00 | 19.58 | 22.69 | 21.54 | 21.00 | 13.80 | 11.68 | 11.36 |
Lines marked calc are worked out here from filed figures; point at one for how.