Closing prices at the end of each trading day, from 11 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 228.8 | 340.1 | 275.6 | 202.1 | 342.9 | 458.5 | 307.6 | 294.7 | 263.4 |
| Growth | +48.7% | −19.0% | −26.6% | +69.6% | +33.7% | −32.9% | −4.2% | −10.6% | |
| Operating income | −79.5 | 81.5 | −12.0 | −441.9 | −25.6 | 72.0 | 76.2 | 30.4 | 76.9 |
| Net income | −85.1 | 54.6 | −35.2 | −464.0 | −32.1 | 57.9 | 392.8 | 12.9 | 44.0 |
| Growth | −164.5% | +578.6% | −96.7% | +239.6% | |||||
| EPS, diluted | −3.39 | 2.09 | −1.20 | −12.34 | −0.84 | 1.44 | 9.63 | 0.31 | 1.03 |
| Growth | −157.4% | +568.8% | −96.8% | +232.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −34.8% | 24.0% | −4.3% | −218.6% | −7.5% | 15.7% | 24.8% | 10.3% | 29.2% |
| Net margin | −37.2% | 16.1% | −12.8% | −229.6% | −9.4% | 12.6% | 127.7% | 4.4% | 16.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 119.6 | 141.8 | 47.3 | 74.3 | 63.0 | 64.5 | 141.6 | 51.3 | 49.2 |
| Buybacks | n/a | 0.0 | −26.2 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.4 | 49.7 | 0.0 | 10.4 | 18.8 | 0.0 | 20.7 | 0.0 | 60.7 |
| Total debt | 128.1 | 294.0 | 285.0 | 260.5 | 230.0 | 190.0 | 115.0 | 127.0 | 0.0 |
| Net cash (debt) | −121.7 | −244.3 | −285.0 | −250.2 | −211.2 | −190.0 | −94.3 | −127.0 | 60.7 |
| Shareholders’ equity | 393.9 | 416.6 | 434.2 | −33.7 | −64.8 | −4.6 | 391.0 | 408.9 | 458.7 |
| Debt to equity | 0.33 | 0.71 | 0.66 | n/a | n/a | n/a | 0.29 | 0.31 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 228.8 | 340.1 | 275.6 | 202.1 | 342.9 | 458.5 | 307.6 | 294.7 | 263.4 | |
| Growth | +48.7% | −19.0% | −26.6% | +69.6% | +33.7% | −32.9% | −4.2% | −10.6% | |
| n/a | n/a | n/a | 20.5 | 20.8 | 29.1 | 20.8 | 18.4 | 17.8 | |
| 29.4 | 43.1 | 55.3 | 27.8 | 25.3 | 30.2 | 33.0 | 35.9 | 52.1 | |
| −79.5 | 81.5 | −12.0 | −441.9 | −25.6 | 72.0 | 76.2 | 30.4 | 76.9 | |
| Growth | −114.7% | +5.9% | −60.1% | +152.9% | |||||
| −85.1 | 49.8 | n/a | n/a | n/a | 58.0 | 143.8 | 15.4 | 60.8 | |
| n/a | 0.0 | −0.1 | 0.1 | 0.0 | 0.1 | −249.0 | 2.4 | 16.9 | |
| −85.1 | 54.6 | −35.2 | −464.0 | −32.1 | 57.9 | 392.8 | 12.9 | 44.0 | |
| Growth | −164.5% | +578.6% | −96.7% | +239.6% | |||||
| Per share | |||||||||
| −3.39 | 2.09 | −1.20 | −12.34 | −0.84 | 1.44 | 9.63 | 0.31 | 1.03 | |
| −3.39 | 2.09 | −1.20 | −12.34 | −0.84 | 1.44 | 9.63 | 0.31 | 1.03 | |
| Growth | −157.4% | +568.8% | −96.8% | +232.3% | |||||
| 25.1 | 25.0 | 29.3 | 37.6 | 38.0 | 38.4 | 39.0 | 39.7 | 40.4 | |
| 25.1 | 25.0 | 29.3 | 37.6 | 38.0 | 38.4 | 39.0 | 39.7 | 40.4 | |
| Growth | −0.6% | +17.4% | +28.4% | +0.9% | +1.0% | +1.6% | +1.8% | +1.9% | |