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 | n/a | 385.2 | 419.4 | 397.9 | 328.5 | 335.1 | 380.3 | 415.3 | 402.8 | 416.3 |
| Growth | +8.9% | −5.1% | −17.4% | +2.0% | +13.5% | +9.2% | −3.0% | +3.3% | ||
| Operating income | −54.5 | −13.8 | −44.9 | −10.9 | 6.4 | −4.8 | 2.8 | −34.6 | 12.2 | −54.5 |
| Net income | −79.8 | −12.1 | −69.3 | −21.0 | 8.0 | −3.9 | 3.4 | −39.9 | 0.4 | −66.1 |
| Growth | −148.4% | −1,268.9% | −15,183.8% | |||||||
| EPS, diluted | −6.68 | −0.98 | −5.57 | −1.67 | 0.54 | −0.20 | 0.18 | −2.04 | 0.02 | −3.28 |
| Growth | −137.0% | −1,233.3% | −16,500.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −3.6% | −10.7% | −2.7% | 2.0% | −1.4% | 0.7% | −8.3% | 3.0% | −13.1% |
| Net margin | n/a | −3.1% | −16.5% | −5.3% | 2.4% | −1.2% | 0.9% | −9.6% | 0.1% | −15.9% |
| Free cash flow margin | n/a | −8.3% | −0.7% | −3.6% | 7.7% | −9.3% | −11.5% | −5.8% | 1.4% | −1.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.6 | −19.0 | 6.7 | −3.3 | 33.6 | −15.9 | −27.2 | −3.7 | 18.0 | 1.3 |
| Capital expenditure | −10.6 | −13.0 | −9.7 | −11.0 | −8.5 | −15.2 | −16.7 | −20.4 | −12.2 | −9.4 |
| Free cash flow | −16.2 | −32.1 | −3.0 | −14.3 | 25.2 | −31.1 | −43.9 | −24.1 | 5.8 | −8.1 |
| Growth | −223.6% | −238.2% | ||||||||
| Dividends paid | −5.2 | −2.2 | −0.0 | 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 | 38.6 | 18.7 | 19.7 | 7.0 | 16.8 | 10.3 | 8.7 | 7.3 | 15.4 | 10.7 |
| Total debt | 52.2 | 66.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −13.6 | −47.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 147.9 | 158.9 | 87.6 | 48.9 | 76.6 | 102.9 | 104.3 | 60.9 | 58.9 | 32.6 |
| Debt to equity | 0.35 | 0.42 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| n/a | 385.2 | 419.4 | 397.9 | 328.5 | 335.1 | 380.3 | 415.3 | 402.8 | 416.3 | |
| Growth | +8.9% | −5.1% | −17.4% | +2.0% | +13.5% | +9.2% | −3.0% | +3.3% | ||
| 2.7 | 3.4 | 2.7 | 2.5 | 2.0 | 1.2 | 1.0 | 0.7 | 0.4 | 0.5 | |
| 58.2 | 60.2 | 58.1 | 53.6 | 45.5 | 46.0 | 43.5 | 50.9 | 54.9 | 52.1 | |
| −54.5 | −13.8 | −44.9 | −10.9 | 6.4 | −4.8 | 2.8 | −34.6 | 12.2 | −54.5 | |
| Growth | −174.2% | −1,344.6% | −547.7% | |||||||
| −57.5 | −17.4 | −43.8 | −8.4 | 8.7 | −1.0 | 5.6 | −39.3 | 5.0 | −63.4 | |
| 22.7 | −1.4 | 0.3 | 2.1 | −0.5 | 2.3 | 1.6 | −1.2 | 2.7 | 0.1 | |
| −79.8 | −12.1 | −69.3 | −21.0 | 8.0 | −3.9 | 3.4 | −39.9 | 0.4 | −66.1 | |
| Growth | −148.4% | −1,268.9% | −15,183.8% | |||||||
| Per share | ||||||||||
| −6.68 | −0.98 | −5.57 | −1.67 | 0.56 | −0.20 | 0.18 | −2.04 | 0.02 | −3.28 | |
| −6.68 | −0.98 | −5.57 | −1.67 | 0.54 | −0.20 | 0.18 | −2.04 | 0.02 | −3.28 | |
| Growth | −137.0% | −1,233.3% | −16,500.0% | |||||||
| 12.0 | 12.3 | 12.4 | 12.6 | 14.3 | 19.0 | 19.3 | 19.6 | 19.9 | 20.1 | |
| 12.0 | 12.3 | 12.4 | 12.6 | 14.6 | 19.0 | 19.4 | 19.6 | 19.9 | 20.1 | |
| Growth | +3.2% | +1.0% | +1.1% | +16.3% | +29.5% | +2.6% | +0.9% | +1.4% | +1.3% | |