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. 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 | 119.7 | 126.2 | 149.9 | 59.0 | 59.0 | 42.0 | 37.5 | 50.5 | 47.3 | 50.0 |
| Growth | +5.5% | +18.8% | −60.7% | +0.1% | −28.8% | −10.7% | +34.5% | −6.3% | +5.7% | |
| Operating income | 14.6 | 17.4 | 42.9 | −0.4 | −0.1 | −20.6 | −9.3 | −11.2 | −6.6 | −6.4 |
| Net income | −2.7 | −8.4 | 173.7 | −16.0 | 9.0 | 3.3 | 373.3 | 4.0 | −14.7 | 15.7 |
| Growth | −109.2% | −62.9% | +11,054.7% | −98.9% | −470.5% | |||||
| EPS, diluted | −0.25 | −0.61 | 10.35 | −1.00 | 0.56 | 0.21 | 23.11 | 0.25 | −0.91 | 0.97 |
| Growth | −109.7% | −62.5% | +10,904.8% | −98.9% | −464.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.2% | 13.8% | 28.6% | −0.7% | −0.2% | −49.0% | −24.7% | −22.3% | −14.0% | −12.9% |
| Net margin | −2.3% | −6.7% | 115.8% | −27.1% | 15.3% | 8.0% | 994.4% | 7.9% | −31.1% | 31.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.1 | −30.1 | −172.3 | −40.6 | 3.5 | −11.5 | −45.4 | −31.1 | 1.1 | −5.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.8 | 42.9 | 36.4 | 51.2 | 36.8 | 50.7 | 113.4 | 36.7 | 19.9 | 14.2 |
| Total debt | 851.1 | 901.1 | 287.0 | 249.9 | 242.7 | 183.4 | 188.0 | 182.7 | 185.4 | 214.4 |
| Net cash (debt) | −838.3 | −858.2 | −250.5 | −198.6 | −205.9 | −132.6 | −74.6 | −145.9 | −165.5 | −200.2 |
| Shareholders’ equity | 121.9 | 112.1 | 258.3 | 239.5 | 236.8 | 240.1 | 613.5 | 617.0 | 601.8 | 617.4 |
| Debt to equity | 6.98 | 8.04 | 1.11 | 1.04 | 1.03 | 0.76 | 0.31 | 0.30 | 0.31 | 0.35 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 12.8 | 42.9 | 36.4 | 51.2 | 36.8 | 50.7 | 113.4 | 36.7 | 19.9 | 14.2 | |
| n/a | n/a | n/a | 379.8 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,174.9 | 1,296.7 | 826.1 | 830.6 | 865.8 | 770.6 | 1,197.5 | 1,023.5 | 1,032.8 | 1,097.3 | |
| Growth | +10.4% | −36.3% | +0.5% | +4.2% | −11.0% | +55.4% | −14.5% | +0.9% | +6.2% | |
| Liabilities | ||||||||||
| 851.1 | 901.1 | 287.0 | 249.9 | 242.7 | 183.4 | 188.0 | 182.7 | 185.4 | 214.4 | |
| calc | 851.1 | 901.1 | 287.0 | 249.9 | 242.7 | 183.4 | 188.0 | 182.7 | 185.4 | 214.4 |
| 998.8 | 1,130.8 | 505.0 | 534.1 | 535.4 | 433.7 | 385.3 | 207.0 | 230.5 | 277.6 | |
| Equity | ||||||||||
| 14.4 | 6.0 | 179.7 | 163.7 | 172.7 | 176.1 | 549.4 | 553.4 | 538.7 | 554.4 | |
| 121.9 | 112.1 | 258.3 | 239.5 | 236.8 | 240.1 | 613.5 | 617.0 | 601.8 | 617.4 | |
| Growth | −8.0% | +130.5% | −7.3% | −1.1% | +1.4% | +155.5% | +0.6% | −2.5% | +2.6% | |
| Per share and net cash | ||||||||||
| calc | −838.3 | −858.2 | −250.5 | −198.6 | −205.9 | −132.6 | −74.6 | −145.9 | −165.5 | −200.2 |
| 15.5 | 15.5 | 16.0 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | |
| calc | 7.86 | 7.22 | 16.15 | 14.83 | 14.66 | 14.87 | 37.98 | 38.20 | 37.26 | 38.22 |
Lines marked calc are worked out here from filed figures; point at one for how.