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 | 402.7 | 341.6 | 346.4 | 344.1 | 291.7 | 255.6 | 420.2 | 425.2 | 415.9 | 424.8 |
| Growth | −15.2% | +1.4% | −0.7% | −15.2% | −12.4% | +64.4% | +1.2% | −2.2% | +2.2% | |
| Operating income | −17.6 | −134.4 | 3.9 | 9.9 | −9.8 | −95.0 | −51.7 | −76.4 | −36.4 | −159.9 |
| Net income | −13.7 | −79.2 | −3.8 | 20.4 | −9.9 | −93.1 | −58.7 | −99.5 | −83.1 | −222.0 |
| Growth | −148.3% | |||||||||
| EPS, diluted | n/a | −0.53 | −0.02 | 0.10 | −0.05 | −0.44 | −0.26 | −0.45 | −0.37 | −1.01 |
| Growth | −150.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −4.4% | −39.4% | 1.1% | 2.9% | −3.4% | −37.2% | −12.3% | −18.0% | −8.7% | −37.6% |
| Net margin | −3.4% | −23.2% | −1.1% | 5.9% | −3.4% | −36.4% | −14.0% | −23.4% | −20.0% | −52.3% |
| Free cash flow margin | 5.6% | −11.9% | 3.7% | −4.3% | 16.4% | 7.1% | 5.3% | −13.4% | −0.1% | 14.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 46.3 | −4.3 | 38.0 | 12.3 | 61.0 | 41.3 | 66.7 | 43.8 | 64.6 | 85.5 |
| Capital expenditure | −23.6 | −36.3 | −25.3 | −27.1 | −13.3 | −23.1 | −44.5 | −100.9 | −65.0 | −25.7 |
| Free cash flow | 22.6 | −40.6 | 12.7 | −14.8 | 47.8 | 18.2 | 22.2 | −57.2 | −0.4 | 59.9 |
| Growth | −279.4% | −216.4% | −61.9% | +21.9% | −357.3% | |||||
| Buybacks | n/a | n/a | n/a | n/a | −14.6 | −2.9 | −6.1 | 0.0 | 0.0 | −7.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.1 | 36.1 | 29.8 | 49.2 | 109.0 | 99.4 | 124.0 | 104.9 | 89.5 | 155.6 |
| Total debt | n/a | n/a | 79.7 | 88.9 | 85.7 | 36.1 | 145.6 | 261.2 | 265.4 | 226.8 |
| Net cash (debt) | n/a | n/a | −49.9 | −39.7 | 23.3 | 63.4 | −21.6 | −156.2 | −175.9 | −71.2 |
| Shareholders’ equity | 468.9 | 427.0 | 508.0 | 533.4 | 513.5 | 747.1 | 720.0 | 726.8 | 713.3 | 559.4 |
| Debt to equity | n/a | n/a | 0.16 | 0.17 | 0.17 | 0.05 | 0.20 | 0.36 | 0.37 | 0.41 |
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 | ||||||||||
| 36.1 | 36.1 | 29.8 | 49.2 | 109.0 | 99.4 | 124.0 | 104.9 | 89.5 | 155.6 | |
| 79.4 | 64.0 | 68.9 | 61.8 | 61.8 | 87.4 | 91.4 | 98.4 | 107.7 | 100.8 | |
| 29.5 | 35.2 | 35.0 | 29.9 | 28.1 | 31.3 | 37.1 | 45.3 | 43.4 | 43.9 | |
| 483.9 | 367.3 | 350.6 | 323.9 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 93.0 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 64.3 | 0.0 | |
| 897.3 | 791.9 | 699.1 | 777.1 | 715.0 | 957.1 | 1,082.4 | 1,259.5 | 1,243.9 | 1,056.7 | |
| Growth | −11.7% | −11.7% | +11.2% | −8.0% | +33.9% | +13.1% | +16.4% | −1.2% | −15.0% | |
| Liabilities | ||||||||||
| n/a | n/a | 4.7 | 56.0 | 3.6 | 12.8 | 0.1 | 0.0 | 0.0 | 0.1 | |
| n/a | n/a | 75.0 | 32.9 | 82.1 | 23.2 | 145.5 | 261.1 | 265.3 | 226.7 | |
| calc | n/a | n/a | 79.7 | 88.9 | 85.7 | 36.1 | 145.6 | 261.2 | 265.4 | 226.8 |
| 403.6 | 342.3 | 174.1 | 234.1 | 192.2 | 201.7 | 354.9 | 525.8 | 524.4 | 491.6 | |
| Equity | ||||||||||
| −603.8 | −683.6 | −688.7 | −668.2 | −678.1 | −771.2 | −830.0 | −929.5 | −1,012.5 | −1,234.6 | |
| 468.9 | 427.0 | 508.0 | 533.4 | 513.5 | 747.1 | 720.0 | 726.8 | 713.3 | 559.4 | |
| Growth | −8.9% | +19.0% | +5.0% | −3.7% | +45.5% | −3.6% | +0.9% | −1.9% | −21.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −49.9 | −39.7 | 23.3 | 63.4 | −21.6 | −156.2 | −175.9 | −71.2 |
| 151.7 | 151.7 | 203.6 | 204.7 | 198.5 | 222.7 | 222.4 | 223.0 | 223.5 | 219.3 | |
| calc | 3.09 | 2.82 | 2.50 | 2.61 | 2.59 | 3.35 | 3.24 | 3.26 | 3.19 | 2.55 |
Lines marked calc are worked out here from filed figures; point at one for how.