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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 45.8% | 26.2% | 13.3% | 14.6% | −2.1% | 6.1% | −13.4% | −33.2% | 5.4% | −111.5% | |
| 40.8% | 16.8% | 7.1% | 7.6% | −11.6% | −2.8% | −23.3% | −40.2% | −3.0% | −117.1% | |
| 34.7% | 37.5% | 2.5% | 5.1% | −9.2% | −0.6% | −16.4% | −30.4% | −2.5% | −95.4% | |
| 10.4% | 10.3% | 7.8% | 4.6% | −1.6% | −2.7% | −0.9% | −3.6% | −2.8% | −6.5% | |
| Spending | ||||||||||
| 7.5% | 6.8% | 6.3% | 8.1% | 7.6% | 6.9% | 7.0% | 7.4% | 7.2% | 7.0% | |
| 2.2% | 1.8% | 1.6% | 3.5% | 3.6% | 1.9% | 5.2% | 1.7% | 1.3% | 2.3% | |
| 14.9% | −124.0% | 64.3% | 33.3% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 23.5% | 30.4% | 2.4% | 4.7% | −7.0% | −0.6% | −18.8% | −50.4% | −4.0% | n/a | |
| 7.2% | 13.3% | 1.0% | 1.8% | −2.6% | −0.2% | −5.9% | −13.1% | −1.1% | −65.7% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.88 | 0.90 | 0.96 | 1.12 | 1.28 | 1.77 | 1.68 | n/a | |
| 69.4% | 56.3% | 59.6% | 62.6% | 63.8% | 65.5% | 68.7% | 74.1% | 73.2% | 116.5% | |
| 8.7% | 5.9% | 83.1% | 41.4% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 30.5% | 26.2% | 28.0% | 48.1% | n/a | n/a | n/a | n/a | n/a | n/a | |