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 | 164.4 | 195.9 | 210.2 | 230.0 | 220.1 | 192.5 | 445.7 | 396.0 | 405.8 | 310.2 |
| Growth | +19.2% | +7.3% | +9.5% | −4.3% | −12.5% | +131.6% | −11.2% | +2.5% | −23.6% | |
| Operating income | 24.0 | 8.5 | −9.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 3.7 | −12.5 | −42.9 | −22.9 | −6.0 | −36.8 | 138.5 | 116.8 | 133.0 | 41.0 |
| Growth | −433.3% | −15.6% | +13.9% | −69.2% | ||||||
| EPS, diluted | n/a | n/a | n/a | −0.69 | −0.18 | −1.12 | 3.52 | 2.71 | 3.06 | 0.88 |
| Growth | −23.0% | +12.9% | −71.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.6% | 4.3% | −4.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 2.3% | −6.4% | −20.4% | −9.9% | −2.7% | −19.1% | 31.1% | 29.5% | 32.8% | 13.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 42.6 | 18.4 | 9.4 | 20.5 | 46.1 | −2.9 | 124.2 | 159.6 | 160.4 | 81.6 |
| Buybacks | −3.0 | −11.3 | 0.0 | 0.0 | −0.3 | n/a | n/a | n/a | −17.9 | n/a |
| Dividends paid | −9.3 | 0.0 | 0.0 | 0.0 | −1.7 | n/a | n/a | −47.2 | −45.1 | −12.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 56.0 | 39.5 | 56.9 | 51.7 | 58.4 | 55.4 | 50.6 | 46.8 | 47.0 | 46.8 |
| Total debt | 453.2 | 404.4 | 228.4 | 207.3 | 210.5 | 145.1 | 128.8 | 46.0 | 38.8 | 127.0 |
| Net cash (debt) | −397.3 | −365.0 | −171.5 | −155.6 | −152.1 | −89.7 | −78.2 | 0.8 | 8.2 | −80.2 |
| Shareholders’ equity | 404.3 | 381.0 | 346.6 | 326.1 | 320.3 | 292.0 | 469.4 | 537.4 | 607.6 | 634.3 |
| Debt to equity | 1.12 | 1.06 | 0.66 | 0.64 | 0.66 | 0.50 | 0.27 | 0.09 | 0.06 | 0.20 |
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 | ||||||||||
| 56.0 | 39.5 | 56.9 | 51.7 | 58.4 | 55.4 | 50.6 | 46.8 | 47.0 | 46.8 | |
| 23.1 | 27.3 | 27.5 | 30.1 | 17.8 | 20.3 | 79.8 | 56.2 | 60.9 | 47.5 | |
| 7.3 | 9.6 | 12.8 | 10.2 | 10.3 | 11.1 | 15.7 | 12.6 | 11.3 | 8.9 | |
| 785.5 | 751.8 | 721.5 | 660.8 | 631.5 | 603.2 | 531.4 | 524.0 | 545.6 | 638.1 | |
| 883.6 | 845.5 | 844.8 | 772.4 | 752.0 | 724.5 | 723.9 | 691.0 | 704.8 | 788.7 | |
| Growth | −4.3% | −0.1% | −8.6% | −2.6% | −3.7% | −0.1% | −4.5% | +2.0% | +11.9% | |
| Liabilities | ||||||||||
| 41.8 | 37.1 | 22.8 | 20.2 | 22.5 | 15.1 | 12.9 | 6.4 | 0.0 | n/a | |
| 411.4 | 367.4 | 205.5 | 187.1 | 188.1 | 130.0 | 115.9 | 39.6 | 38.8 | 127.0 | |
| calc | 453.2 | 404.4 | 228.4 | 207.3 | 210.5 | 145.1 | 128.8 | 46.0 | 38.8 | 127.0 |
| n/a | n/a | n/a | n/a | 431.7 | 395.5 | 217.4 | 116.5 | 69.4 | 154.4 | |
| Equity | ||||||||||
| 2.9 | −9.6 | −52.9 | −75.8 | −81.8 | −119.9 | 15.1 | 81.4 | 164.9 | 188.8 | |
| 404.3 | 381.0 | 346.6 | 326.1 | 320.3 | 292.0 | 469.4 | 537.4 | 607.6 | 634.3 | |
| Growth | −5.8% | −9.0% | −5.9% | −1.8% | −8.9% | +60.8% | +14.5% | +13.1% | +4.4% | |
| Per share and net cash | ||||||||||
| calc | −397.3 | −365.0 | −171.5 | −155.6 | −152.1 | −89.7 | −78.2 | 0.8 | 8.2 | −80.2 |
| 33.6 | 32.1 | 33.1 | 33.1 | 33.2 | 34.4 | 40.6 | 41.3 | 40.5 | 40.7 | |
| calc | 12.04 | 11.85 | 10.47 | 9.85 | 9.65 | 8.50 | 11.55 | 13.01 | 15.02 | 15.57 |
Lines marked calc are worked out here from filed figures; point at one for how.