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 | 136.7 | 232.2 | 257.5 | 261.6 | 206.1 | 241.4 | 256.4 | 247.1 | 240.3 | 205.9 |
| Growth | +69.9% | +10.9% | +1.6% | −21.2% | +17.1% | +6.2% | −3.6% | −2.8% | −14.3% | |
| Operating income | 62.6 | 60.8 | 34.3 | 38.1 | −4.3 | 14.7 | −34.3 | −82.0 | 13.1 | −229.7 |
| Net income | 47.5 | 87.1 | 6.5 | 13.4 | −18.9 | −1.5 | −42.1 | −75.1 | −5.9 | −196.5 |
| Growth | +83.5% | −92.6% | +106.5% | −241.0% | ||||||
| EPS, diluted | 1.98 | 3.14 | 0.24 | 0.48 | −0.63 | −0.05 | −1.43 | −50.26 | −3.73 | −109.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 45.8% | 26.2% | 13.3% | 14.6% | −2.1% | 6.1% | −13.4% | −33.2% | 5.4% | −111.5% |
| Net margin | 34.7% | 37.5% | 2.5% | 5.1% | −9.2% | −0.6% | −16.4% | −30.4% | −2.5% | −95.4% |
| Free cash flow margin | 10.4% | 10.3% | 7.8% | 4.6% | −1.6% | −2.7% | −0.9% | −3.6% | −2.8% | −6.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.2 | 28.0 | 24.4 | 21.0 | 4.2 | −1.9 | 11.1 | −4.7 | −3.7 | −8.5 |
| Capital expenditure | −2.9 | −4.2 | −4.2 | −9.0 | −7.5 | −4.5 | −13.4 | −4.2 | −3.0 | −4.8 |
| Free cash flow | 14.2 | 23.8 | 20.2 | 12.0 | −3.3 | −6.4 | −2.2 | −8.9 | −6.7 | −13.3 |
| Growth | +67.7% | −15.3% | −40.7% | −127.3% | ||||||
| Buybacks | −0.2 | −1.1 | −0.3 | −0.2 | −0.1 | −0.2 | −0.1 | −0.1 | −0.1 | −0.0 |
| Dividends paid | −4.1 | −5.1 | −5.4 | −5.5 | −2.8 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.3 | 13.9 | 13.4 | 18.6 | 20.8 | 51.4 | 39.5 | 26.7 | 13.8 | 9.9 |
| Total debt | n/a | n/a | 242.8 | 256.2 | 258.3 | 293.8 | 285.5 | 264.2 | 247.1 | 238.1 |
| Net cash (debt) | n/a | n/a | −229.3 | −237.6 | −237.6 | −242.4 | −245.9 | −237.5 | −233.3 | −228.1 |
| Shareholders’ equity | 202.5 | 286.2 | 275.0 | 284.5 | 267.7 | 263.1 | 223.5 | 149.0 | 147.2 | −49.3 |
| Debt to equity | n/a | n/a | 0.88 | 0.90 | 0.96 | 1.12 | 1.28 | 1.77 | 1.68 | 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 | ||||||||||
| 20.3 | 13.9 | 13.4 | 18.6 | 20.8 | 51.4 | 39.5 | 26.7 | 13.8 | 9.9 | |
| 48.2 | 42.7 | 52.4 | 54.6 | 47.4 | 53.4 | 56.7 | 53.4 | 51.6 | 45.5 | |
| 59.8 | 59.3 | 57.1 | 53.8 | 53.7 | 49.8 | 55.8 | 51.5 | 47.0 | 43.1 | |
| 3.4 | 15.3 | 25.4 | 28.6 | 28.6 | 28.6 | 13.3 | 0.9 | 0.0 | n/a | |
| 661.7 | 654.7 | 681.1 | 760.1 | 738.6 | 762.1 | 714.9 | 574.3 | 549.2 | 299.3 | |
| Growth | −1.1% | +4.0% | +11.6% | −2.8% | +3.2% | −6.2% | −19.7% | −4.4% | −45.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 7.5 | n/a | 0.0 | n/a | n/a | 0.0 | 2.8 | |
| n/a | n/a | 242.8 | 248.7 | 258.3 | 293.8 | 285.5 | 264.2 | 247.1 | 235.3 | |
| calc | n/a | n/a | 242.8 | 256.2 | 258.3 | 293.8 | 285.5 | 264.2 | 247.1 | 238.1 |
| 459.2 | 368.6 | 406.1 | 475.6 | 471.5 | 499.0 | 491.5 | 425.3 | 402.0 | 348.6 | |
| Equity | ||||||||||
| 72.4 | 154.4 | 155.4 | 162.4 | 143.3 | 142.2 | 100.2 | 25.0 | 19.2 | −177.4 | |
| 202.5 | 286.2 | 275.0 | 284.5 | 267.7 | 263.1 | 223.5 | 149.0 | 147.2 | −49.3 | |
| Growth | +41.3% | −3.9% | +3.5% | −5.9% | −1.7% | −15.0% | −33.3% | −1.2% | −133.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −229.3 | −237.6 | −237.6 | −242.4 | −245.9 | −237.5 | −233.3 | −228.1 |
Lines marked calc are worked out here from filed figures; point at one for how.