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 | 50.6 | 45.4 | 23.9 | 70.1 | 67.4 | 100.3 | 103.0 | 99.2 | 109.0 | 120.3 |
| Growth | −10.4% | −47.2% | +192.7% | −3.9% | +48.9% | +2.7% | −3.7% | +9.9% | +10.4% | |
| Operating income | −16.1 | −4.1 | −6.4 | −14.9 | −41.0 | 4.9 | −12.1 | −13.3 | −2.0 | −53.0 |
| Net income | 97.7 | 27.9 | 35.5 | 35.5 | −20.3 | 60.4 | −8.9 | −12.2 | −5.1 | −52.6 |
| Growth | −71.5% | +27.2% | +0.2% | −157.1% | −114.8% | |||||
| EPS, diluted | 4.34 | 1.29 | 1.76 | 1.93 | −1.12 | 3.27 | −0.48 | −0.42 | −0.14 | −1.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −31.8% | −9.1% | −26.7% | −21.2% | −60.8% | 4.8% | −11.7% | −13.4% | −1.8% | −44.0% |
| Net margin | 193.0% | 61.4% | 148.1% | 50.7% | −30.1% | 60.2% | −8.7% | −12.3% | −4.7% | −43.7% |
| Free cash flow margin | −36.6% | −27.0% | −43.2% | 77.6% | 70.3% | 19.7% | −14.5% | −44.5% | −68.6% | −9.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.3 | −11.7 | −9.9 | 62.3 | 54.0 | 26.0 | −6.1 | −16.7 | 10.5 | −2.7 |
| Capital expenditure | −0.3 | −0.5 | −0.5 | −7.9 | −6.7 | −6.2 | −8.9 | −27.5 | −85.2 | −8.6 |
| Free cash flow | −18.5 | −12.2 | −10.4 | 54.4 | 47.4 | 19.8 | −15.0 | −44.2 | −74.7 | −11.3 |
| Growth | −13.0% | −58.2% | −175.6% | |||||||
| Buybacks | 0.0 | −16.4 | −25.3 | −5.8 | −0.2 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | 0.0 | −15.7 | −20.2 | −18.3 | −5.0 | −0.1 | −0.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.2 | 30.7 | 18.6 | 12.1 | 35.9 | 78.8 | 66.4 | 45.4 | 13.5 | 6.6 |
| Total debt | n/a | 0.0 | 74.1 | 44.4 | 23.9 | 4.2 | 4.6 | 20.9 | 24.8 | 28.5 |
| Net cash (debt) | n/a | 30.7 | −55.5 | −32.3 | 12.0 | 74.6 | 61.9 | 24.4 | −11.3 | −21.9 |
| Shareholders’ equity | 76.2 | 73.5 | 67.9 | 108.3 | 85.2 | 147.3 | 140.0 | 178.4 | 217.3 | 168.0 |
| Debt to equity | n/a | 0.00 | 1.09 | 0.41 | 0.28 | 0.03 | 0.03 | 0.12 | 0.11 | 0.17 |
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 | ||||||||||
| −31.8% | −9.1% | −26.7% | −21.2% | −60.8% | 4.8% | −11.7% | −13.4% | −1.8% | −44.0% | |
| 72.6% | 114.7% | 191.6% | 67.8% | −20.5% | 75.9% | −8.5% | −12.2% | −4.8% | −43.7% | |
| 193.0% | 61.4% | 148.1% | 50.7% | −30.1% | 60.2% | −8.7% | −12.3% | −4.7% | −43.7% | |
| −36.6% | −27.0% | −43.2% | 77.6% | 70.3% | 19.7% | −14.5% | −44.5% | −68.6% | −9.4% | |
| Spending | ||||||||||
| −1.3% | 0.3% | n/a | 0.3% | 1.5% | 0.4% | 2.0% | 3.3% | 3.7% | 6.1% | |
| 7.4% | 8.8% | 17.4% | 11.6% | 12.2% | 7.0% | 7.9% | 34.3% | 26.3% | 18.7% | |
| 0.6% | 1.1% | 2.0% | 11.2% | 9.9% | 6.2% | 8.7% | 27.7% | 78.2% | 7.1% | |
| −165.9% | 46.4% | 22.7% | 25.2% | n/a | 20.6% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 128.2% | 37.9% | 52.2% | 32.8% | −23.8% | 41.0% | −6.4% | −6.9% | −2.4% | −31.3% | |
| 91.0% | 33.7% | 22.2% | 20.4% | −13.8% | 32.6% | −4.9% | −5.2% | −1.8% | −22.8% | |
| Balance and payout | ||||||||||
| n/a | 0.00 | 1.09 | 0.41 | 0.28 | 0.03 | 0.03 | 0.12 | 0.11 | 0.17 | |
| 29.0% | 11.1% | 57.4% | 37.7% | 41.9% | 20.6% | 22.7% | 24.2% | 23.6% | 27.2% | |
| 0.0% | 56.3% | 56.9% | 51.4% | n/a | 0.2% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 44.2% | 10.8% | 0.5% | n/a | n/a | n/a | n/a | |