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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 46.3 | −4.3 | 38.0 | 12.3 | 61.0 | 41.3 | 66.7 | 43.8 | 64.6 | 85.5 | |
| Growth | −109.3% | −67.7% | +397.1% | −32.3% | +61.6% | −34.4% | +47.5% | +32.4% | ||
| 59.3 | 56.6 | 51.9 | 49.6 | 47.7 | 45.2 | 54.7 | 45.7 | 44.7 | 98.6 | |
| Investment | ||||||||||
| −23.6 | −36.3 | −25.3 | −27.1 | −13.3 | −23.1 | −44.5 | −100.9 | −65.0 | −25.7 | |
| calc | 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% | |||||
| calc | n/a | −0.27 | 0.07 | −0.07 | 0.24 | 0.09 | 0.10 | −0.26 | −0.00 | 0.27 |
| 3.7 | 40.7 | 54.4 | −1.5 | 24.2 | −207.7 | −148.5 | −202.0 | −77.7 | 63.1 | |
| Financing | ||||||||||
| −55.7 | −43.2 | −95.2 | 7.7 | −18.7 | 152.8 | 101.6 | 139.1 | −1.9 | −82.1 | |
| n/a | n/a | n/a | n/a | −14.6 | −2.9 | −6.1 | 0.0 | 0.0 | −7.9 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.