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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143.2 | 150.2 | 171.5 | 202.0 | 165.6 | 211.9 | 28.1 | 77.2 | 267.6 | 197.6 |
| Growth | +4.9% | +14.2% | +17.8% | −18.0% | +28.0% | −86.7% | +174.6% | +246.7% | −26.2% | |
| Operating income | −0.8 | −12.2 | −10.9 | −4.9 | −6.1 | −15.8 | −34.4 | −37.4 | −40.4 | −37.2 |
| Net income | −15.6 | −31.8 | −36.3 | −39.5 | −36.7 | −47.1 | −107.8 | −46.4 | −87.5 | −77.0 |
| Growth | ||||||||||
| EPS, diluted | −0.79 | −1.53 | −1.63 | −1.75 | −1.74 | −1.54 | −3.12 | −1.22 | −1.91 | −1.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.1% | 2.2% | 3.2% | 6.3% | 6.7% | 3.7% | −19.7% | 2.6% | −0.2% | −0.4% |
| Operating margin | −0.5% | −8.1% | −6.4% | −2.4% | −3.7% | −7.5% | −122.4% | −48.5% | −15.1% | −18.8% |
| Net margin | −10.9% | −21.2% | −21.2% | −19.5% | −22.1% | −22.2% | −383.3% | −60.1% | −32.7% | −39.0% |
| Free cash flow margin | −0.2% | −6.5% | −5.6% | −5.3% | −10.2% | −22.3% | −220.6% | −25.0% | −19.9% | −11.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | −8.7 | −5.5 | −2.0 | 2.5 | −20.6 | −22.9 | 13.8 | −32.9 | 3.3 |
| Capital expenditure | −0.6 | −1.1 | −4.1 | −8.6 | −19.3 | −26.7 | −39.2 | −33.1 | −20.3 | −26.0 |
| Free cash flow | −0.3 | −9.8 | −9.6 | −10.6 | −16.9 | −47.3 | −62.0 | −19.3 | −53.2 | −22.7 |
| Growth | ||||||||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.5 | 0.4 | 1.2 | 0.7 | 0.6 | 7.8 | 4.3 | 2.7 | 0.9 | 4.9 |
| Total debt | 102.3 | 140.2 | 160.2 | 185.5 | 215.1 | 174.2 | 209.5 | 271.3 | 311.3 | 343.0 |
| Net cash (debt) | −100.8 | −139.8 | −159.0 | −184.8 | −214.5 | −166.4 | −205.2 | −268.6 | −310.4 | −338.1 |
| Shareholders’ equity | −49.8 | −78.4 | −115.6 | −154.4 | −184.7 | −120.2 | −201.9 | −217.0 | −263.9 | −306.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 143.2 | 150.2 | 171.5 | 202.0 | 165.6 | 211.9 | 28.1 | 77.2 | 267.6 | 197.6 | |
| Growth | +4.9% | +14.2% | +17.8% | −18.0% | +28.0% | −86.7% | +174.6% | +246.7% | −26.2% | |
| 131.6 | 146.8 | 166.1 | 189.3 | 154.5 | 204.0 | 262.0 | 184.7 | 268.2 | 208.7 | |
| 11.6 | 3.4 | 5.4 | 12.7 | 11.0 | 7.9 | −5.5 | 2.0 | −0.6 | −0.8 | |
| Growth | −70.9% | +60.1% | +134.9% | −13.2% | −28.0% | −169.7% | −128.8% | |||
| 0.4 | 2.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | n/a | n/a | |
| 12.0 | 13.2 | 16.1 | 17.4 | 16.9 | 23.7 | 28.7 | 39.4 | 39.8 | 36.5 | |
| −0.8 | −12.2 | −10.9 | −4.9 | −6.1 | −15.8 | −34.4 | −37.4 | −40.4 | −37.2 | |
| Growth | ||||||||||
| −15.6 | −31.8 | −36.3 | 0.0 | 0.0 | −47.3 | −106.7 | −100.2 | −98.4 | −95.7 | |
| 0.0 | 0.0 | 0.0 | 1.1 | −1.0 | −0.1 | 1.1 | −53.7 | −10.8 | −18.7 | |
| −15.6 | −31.8 | −36.3 | −39.5 | −36.7 | −47.1 | −107.8 | −46.4 | −87.5 | −77.0 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −0.79 | −1.53 | −1.63 | −1.75 | −1.74 | −1.54 | −3.12 | −1.22 | −1.91 | −1.28 | |
| −0.79 | −1.53 | −1.63 | −1.75 | −1.74 | −1.54 | −3.12 | −1.22 | −1.91 | −1.28 | |
| Growth | ||||||||||
| 0.0 | 0.0 | 0.0 | 20.5 | 21.0 | 30.7 | 34.6 | 38.1 | 45.9 | 60.0 | |
| 0.0 | 0.0 | 0.0 | 20.5 | 21.0 | 30.7 | 34.6 | 38.1 | 45.9 | 60.0 | |
| Growth | +0.3% | +2.1% | +100,961.6% | +2.7% | +46.0% | +12.7% | +10.1% | +20.6% | +30.7% | |
† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.