Closing prices at the end of each trading day, from 13 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 | 1,624.8 | 1,632.3 | 1,515.4 | 1,424.9 | 897.0 | 1,207.9 | 1,335.6 | 1,222.9 | 965.3 | 917.9 |
| Growth | +0.5% | −7.2% | −6.0% | −37.0% | +34.7% | +10.6% | −8.4% | −21.1% | −4.9% | |
| Operating income | 23.5 | −25.6 | −51.5 | −74.7 | 9.9 | 40.1 | −61.4 | −23.8 | −51.7 | 7.4 |
| Net income | 1.4 | −35.0 | −60.3 | −88.9 | −15.1 | 46.1 | −41.6 | −28.0 | −59.0 | 13.3 |
| Growth | −2,564.0% | −190.3% | ||||||||
| EPS, diluted | 0.00 | −0.85 | −1.42 | −1.90 | −0.28 | 0.61 | −0.60 | −0.40 | −0.82 | 0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 3.3% | 0.4% | −1.0% | −0.7% | 5.9% | 5.6% | −2.1% | 1.3% | 1.0% | 3.8% |
| Operating margin | 1.4% | −1.6% | −3.4% | −5.2% | 1.1% | 3.3% | −4.6% | −2.0% | −5.4% | 0.8% |
| Net margin | 0.1% | −2.1% | −4.0% | −6.2% | −1.7% | 3.8% | −3.1% | −2.3% | −6.1% | 1.5% |
| Free cash flow margin | 1.1% | 1.0% | −0.9% | −2.4% | 7.3% | 0.9% | −2.4% | −0.6% | −1.5% | 0.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 37.2 | 36.5 | 1.6 | −31.2 | 71.7 | 26.8 | 6.0 | 22.0 | −3.5 | 13.2 |
| Capital expenditure | −19.2 | −20.9 | −15.2 | −3.3 | −6.6 | −16.4 | −37.7 | −29.5 | −11.1 | −4.6 |
| Free cash flow | 18.1 | 15.6 | −13.6 | −34.5 | 65.1 | 10.4 | −31.7 | −7.5 | −14.6 | 8.6 |
| Growth | −13.4% | −186.9% | −84.0% | −403.7% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −1.3 | −3.7 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 64.3 | 49.5 | 26.6 | 19.0 | 47.7 | 50.6 | 36.5 | 30.0 | 35.5 | 23.4 |
| Total debt | 198.5 | 241.1 | 231.4 | 243.8 | 97.3 | 50.4 | 68.4 | 82.1 | 92.9 | 79.6 |
| Net cash (debt) | −134.3 | −191.6 | −204.8 | −224.8 | −49.7 | 0.3 | −31.9 | −52.1 | −57.4 | −56.2 |
| Shareholders’ equity | 387.9 | 356.4 | 319.4 | 227.0 | 296.2 | 345.2 | 308.1 | 279.6 | 225.1 | 245.2 |
| Debt to equity | 0.51 | 0.68 | 0.72 | 1.07 | 0.33 | 0.15 | 0.22 | 0.29 | 0.41 | 0.32 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 3.3% | 0.4% | −1.0% | −0.7% | 5.9% | 5.6% | −2.1% | 1.3% | 1.0% | 3.8% | |
| 1.4% | −1.6% | −3.4% | −5.2% | 1.1% | 3.3% | −4.6% | −2.0% | −5.4% | 0.8% | |
| 0.0% | −2.4% | −4.5% | −7.1% | −1.9% | 3.9% | −3.0% | −2.3% | −6.1% | 1.4% | |
| 0.1% | −2.1% | −4.0% | −6.2% | −1.7% | 3.8% | −3.1% | −2.3% | −6.1% | 1.5% | |
| 1.1% | 1.0% | −0.9% | −2.4% | 7.3% | 0.9% | −2.4% | −0.6% | −1.5% | 0.9% | |
| Spending | ||||||||||
| 1.9% | 1.9% | 2.4% | 2.5% | 3.6% | 2.4% | 2.1% | 2.4% | 3.1% | 3.0% | |
| 1.2% | 1.3% | 1.0% | 0.2% | 0.7% | 1.4% | 2.8% | 2.4% | 1.1% | 0.5% | |
| −180.0% | n/a | n/a | n/a | n/a | 3.1% | n/a | n/a | n/a | −4.9% | |
| Returns | ||||||||||
| 0.4% | −9.8% | −18.9% | −39.2% | −5.1% | 13.3% | −13.5% | −10.0% | −26.2% | 5.4% | |
| 0.2% | −4.9% | −9.1% | −14.5% | −3.2% | 9.5% | −8.7% | −6.2% | −14.7% | 3.4% | |
| Balance and payout | ||||||||||
| 0.51 | 0.68 | 0.72 | 1.07 | 0.33 | 0.15 | 0.22 | 0.29 | 0.41 | 0.32 | |
| 40.9% | 46.7% | 51.6% | 62.9% | 37.9% | 28.8% | 35.6% | 38.5% | 43.9% | 36.9% | |