| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | Source | Source | Source | Source | Source | Source | Source | Source |
| Revenues: |
| OEM | 198.0 | 195.5 | 149.6 | 164.7 | | | | |
| Other | 107.7 | 116.9 | 102.9 | 140.6 | | | | |
| Total revenues [+] | 305.7 | 312.4 | 252.5 | 305.3 | 378.3 | 229.8 | 224.9 | 103.3 |
| Products | | | | | | | 220.5 | 97.8 |
| Services | | | | | | | 4.4 | 5.5 |
| Net interest income | | | | | | | -1.7 | -0.2 |
| Revenue growth [+] | 97750.9% | 23.7% | -17.3% | -19.3% | 64.6% | 2.2% | 117.7% | |
| OEM | 1.3% | 30.6% | -9.1% | | | | | |
| IAM | -7.9% | 13.7% | -26.9% | | | | | |
| Cost of goods sold | 269.5 | 264.3 | 213.0 | 237.1 | 323.0 | 169.6 | 346.7 | 213.6 |
| Gross profit | 36.2 | 48.2 | 39.5 | 68.3 | 55.3 | 60.3 | -121.8 | -110.3 |
| Gross margin | 11.8% | 15.4% | 15.7% | 22.4% | 14.6% | 26.2% | -54.1% | -106.7% |
| Selling, general and administrative [+] | 52.1 | 49.8 | 38.1 | 57.7 | 67.0 | 63.2 | 69.2 | 52.7 |
| Sales and marketing | 15.1 | 13.5 | 11.5 | 16.4 | 15.9 | 15.8 | 20.9 | 17.5 |
| General and administrative | 37.0 | 36.3 | 26.6 | 41.3 | 51.1 | 47.4 | 48.2 | 35.2 |
| Research and development | 23.5 | 25.2 | 21.0 | 25.2 | 30.6 | 50.1 | 59.4 | 52.8 |
| Equity in earnings | 0.9 | 33.7 | 24.0 | 26.7 | 22.7 | 12.5 | 5.8 | 17.6 |
| Other operating expenses | 6.4 | -2.0 | -4.3 | -2.5 | | 0.6 | -163.7 | -139.9 |
| EBITDA [+] | -37.5 | 17.5 | 16.6 | 23.2 | -11.9 | -36.2 | -76.1 | -56.3 |
| EBITDA growth | 125.0% | 5.9% | -28.6% | -294.4% | -67.0% | -52.4% | 35.1% | |
| EBITDA margin | -12.3% | 5.6% | 6.6% | 7.6% | -3.2% | -15.8% | -33.8% | -54.5% |
| Depreciation | 10.7 | 12.4 | 12.3 | 13.4 | 13.1 | 11.3 | 12.8 | 10.7 |
| EBITA | -48.2 | 5.1 | 4.3 | 9.8 | -25.0 | -47.5 | -88.9 | -67.0 |
| EBITA margin | -15.8% | 1.6% | 1.7% | 3.2% | -6.6% | -20.7% | -39.5% | -64.9% |
| Amortization of intangibles | 1.1 | 1.6 | 1.7 | 2.9 | 3.4 | 3.5 | 3.2 | 3.0 |
| EBIT [+] | -49.3 | 3.5 | 2.5 | 6.9 | -28.4 | -50.9 | -92.1 | -70.0 |
| EBIT growth | 160443.5% | 38.3% | -63.0% | -124.1% | -44.2% | -44.7% | 31.6% | |
| EBIT margin | -16.1% | 1.1% | 1.0% | 2.2% | -7.5% | -22.2% | -41.0% | -67.7% |
| Non-recurring items [+] | 0.1 | 0.3 | 0.5 | 1.5 | 1.5 | 3.2 | 23.8 | 22.7 |
| Asset impairment | | 0.5 | 0.5 | 0.7 | 0.7 | 1.6 | 4.8 | 22.7 |
| Loss (gain) on sale of assets | 0.1 | -0.1 | | | | | | |
| Interest expense | 3.4 | 4.9 | 8.0 | 7.3 | 9.1 | 14.5 | 10.8 | 5.5 |
| Interest expense | 3.4 | 4.9 | 8.0 | 7.3 | 9.1 | 14.5 | 10.8 | 5.5 |
| Other income (expense), net [+] | 21.4 | 7.3 | 0.0 | 4.1 | 0.5 | 1.4 | 34.2 | -0.2 |
| Gain (loss) on foreign currency transactions | 6.4 | -2.0 | -4.3 | -2.5 | 9.0 | 0.6 | 6.4 | -11.6 |
| Gain (loss) on acquisitions / transactions | | 5.9 | | | | | | |
| Other | 0.9 | 1.1 | 0.0 | 4.1 | | 1.4 | | |
| Pre-tax income | -31.3 | 5.5 | -5.9 | 2.1 | -38.7 | -67.3 | -92.6 | -98.4 |
| Income taxes | 1.4 | -8.1 | 1.4 | 2.0 | 2.1 | -4.4 | 5.0 | 0.7 |
| Tax rate | | | | 91.2% | | 6.6% | | |
| Net income | -32.7 | 13.7 | -7.4 | 0.0 | -31.5 | -10.0 | -97.6 | -99.2 |
| Net margin | -10.7% | 4.4% | -2.9% | 0.0% | -8.3% | -4.3% | -43.4% | -96.0% |
| |
| Basic EPS [+] | ($0.19) | $0.09 | ($0.05) | $0.00 | ($0.31) | ($0.53) | ($1.07) | ($1.55) |
| Growth | -324.0% | -258.8% | -3932.5% | -100.5% | -41.4% | -50.9% | -30.7% | |
| Diluted EPS [+] | ($0.19) | $0.08 | ($0.05) | $0.00 | ($0.31) | ($0.53) | ($1.07) | ($1.55) |
| Growth | -326.6% | -257.0% | -4213.5% | -100.4% | -41.4% | -50.9% | -30.7% | |
| |
| Shares outstanding (basic) [+] | 171.2 | 160.2 | 137.1 | 134.2 | 132.4 | 119.6 | 91.0 | 64.1 |
| Growth | 106760.4% | 16.9% | 2.1% | 1.4% | 10.7% | 31.3% | 42.0% | |
| Shares outstanding (diluted) [+] | 171.2 | 162.1 | 137.1 | 144.1 | 132.4 | 119.6 | 91.0 | 64.1 |
| Growth | 105530.0% | 18.2% | -4.8% | 8.8% | 10.7% | 31.3% | 42.0% | |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |