Closing prices at the end of each trading day, from 11 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 | 997.3 | 942.2 | 838.2 | 648.7 | 365.5 | 178.5 | 153.1 | 145.1 | 160.1 | 171.0 |
| Growth | −5.5% | −11.0% | −22.6% | −43.6% | −51.2% | −14.2% | −5.3% | +10.4% | +6.8% | |
| Operating income | 65.1 | 49.7 | 42.5 | 18.1 | −44.4 | 29.0 | −33.2 | −16.8 | 3.2 | 0.4 |
| Net income | 31.4 | 311.6 | −2.7 | −305.9 | −66.3 | 12.1 | −52.8 | −56.1 | −35.4 | 1.9 |
| Growth | +892.9% | −100.9% | −538.3% | |||||||
| EPS, diluted | 1.46 | 16.53 | −0.32 | −19.26 | −4.31 | 0.74 | −3.32 | −2.51 | −9.99 | 0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.8% | 25.7% | 25.8% | 24.0% | 16.5% | 4.0% | 14.2% | 20.4% | 30.9% | 28.6% |
| Operating margin | 6.5% | 5.3% | 5.1% | 2.8% | −12.1% | 16.2% | −21.7% | −11.6% | 2.0% | 0.2% |
| Net margin | 3.1% | 33.1% | −0.3% | −47.2% | −18.1% | 6.8% | −34.5% | −38.6% | −22.1% | 1.1% |
| Free cash flow margin | 10.4% | 5.9% | 7.7% | 6.9% | −6.9% | −34.6% | −29.9% | −15.1% | −3.1% | −3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 126.8 | 66.1 | 68.4 | 46.7 | −22.4 | −60.4 | −44.9 | −21.8 | −5.0 | −5.1 |
| Capital expenditure | −23.3 | −10.5 | −3.9 | −2.2 | −2.7 | −1.4 | −0.9 | 0.0 | −0.0 | −0.1 |
| Free cash flow | 103.5 | 55.6 | 64.5 | 44.5 | −25.1 | −61.8 | −45.8 | −21.8 | −5.0 | −5.1 |
| Growth | −46.3% | +16.0% | −31.0% | −156.4% | ||||||
| Buybacks | −37.7 | −39.0 | −40.4 | −20.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 149.3 | 105.0 | 58.3 | 82.7 | 58.3 | 98.1 | 51.0 | 32.5 | 29.8 | 26.6 |
| Total debt | 473.5 | 409.3 | 331.5 | 287.9 | 242.7 | 243.6 | 245.5 | 215.6 | 230.5 | 191.1 |
| Net cash (debt) | −324.3 | −304.3 | −273.2 | −205.1 | −184.4 | −145.5 | −194.5 | −183.1 | −200.7 | −164.5 |
| Shareholders’ equity | 60.8 | 338.6 | 295.4 | −22.8 | −83.8 | −70.1 | −119.6 | −125.7 | −157.4 | −110.2 |
| Debt to equity | 7.79 | 1.21 | 1.12 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 149.3 | 105.0 | 58.3 | 82.7 | 58.3 | 98.1 | 51.0 | 32.5 | 29.8 | 26.6 | |
| 87.8 | 52.7 | 36.5 | 43.6 | 22.4 | 18.0 | 13.0 | 11.7 | 15.1 | 18.0 | |
| 103.5 | 73.3 | 45.6 | 24.5 | 11.9 | 6.9 | 4.2 | 1.7 | 0.7 | 0.3 | |
| 86.3 | 86.3 | 81.4 | 73.8 | 73.8 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | |
| 689.2 | 865.2 | 741.7 | 394.3 | 265.7 | 257.8 | 195.3 | 154.9 | 143.6 | 139.8 | |
| Growth | +25.5% | −14.3% | −46.8% | −32.6% | −3.0% | −24.3% | −20.7% | −7.3% | −2.6% | |
| Liabilities | ||||||||||
| 5.9 | 5.9 | 0.0 | n/a | 0.0 | n/a | n/a | 0.0 | 230.5 | 1.2 | |
| 467.6 | 403.3 | 331.5 | 287.9 | 242.7 | 243.6 | 245.5 | 215.6 | 0.0 | 189.9 | |
| calc | 473.5 | 409.3 | 331.5 | 287.9 | 242.7 | 243.6 | 245.5 | 215.6 | 230.5 | 191.1 |
| Equity | ||||||||||
| 333.8 | 626.6 | 590.7 | 272.0 | 190.4 | 186.6 | 118.9 | −180.2 | −260.0 | −363.7 | |
| 60.8 | 338.6 | 295.4 | −22.8 | −83.8 | −70.1 | −119.6 | −125.7 | −157.4 | −110.2 | |
| Growth | +457.0% | −12.8% | −107.7% | |||||||
| Per share and net cash | ||||||||||
| calc | −324.3 | −304.3 | −273.2 | −205.1 | −184.4 | −145.5 | −194.5 | −183.1 | −200.7 | −164.5 |
| 18.8 | 17.4 | 16.3 | 15.5 | 15.7 | 15.9 | 16.1 | 26.5 | 3.4 | 11.0 | |
| calc | 3.24 | 19.44 | 18.15 | −1.48 | −5.35 | −4.41 | −7.42 | −4.74 | −46.25 | −10.02 |
† The diluted share count jumps at 2024 and 2025, 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.
Lines marked calc are worked out here from filed figures; point at one for how.