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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 49.5 | 9.2 | 12.9 | 85.3 | 73.4 | 40.3 | 10.9 | 25.2 | 14.8 | 23.6 | |
| Growth | −81.5% | +40.3% | +563.2% | −13.9% | −45.1% | −72.9% | +130.6% | −41.2% | +59.4% | |
| 27.0 | 31.3 | 33.6 | 31.9 | 29.7 | 26.7 | 24.0 | 22.9 | 18.1 | 14.2 | |
| Investment | ||||||||||
| −40.7 | −40.4 | −20.1 | −21.3 | −16.9 | −12.6 | −14.0 | −8.1 | −4.6 | −3.9 | |
| calc | 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% | ||||
| calc | 0.60 | −2.18 | −0.52 | 4.53 | 3.99 | 2.02 | −0.24 | 1.33 | 0.79 | 1.50 |
| −37.7 | −51.2 | 23.6 | −24.0 | −23.7 | −17.0 | −21.2 | −13.9 | −8.4 | −6.8 | |
| Financing | ||||||||||
| −4.4 | 50.4 | −53.3 | −39.2 | −66.0 | −22.0 | 20.5 | −34.8 | −19.8 | −16.7 | |
| −12.6 | −39.1 | −13.8 | −1.9 | −17.7 | −59.7 | −13.0 | −1.8 | −2.0 | −3.1 | |
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.