Closing prices at the end of each trading day, from 10 Feb 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93.0 | 104.0 | 110.0 | 116.2 | 122.9 | 122.7 | 129.7 | 138.2 | 148.8 | 153.2 |
| Growth | +11.8% | +5.8% | +5.6% | +5.8% | −0.1% | +5.7% | +6.5% | +7.6% | +3.0% | |
| Operating income | 25.8 | 29.5 | 32.5 | 33.5 | 32.1 | 24.2 | 27.6 | 33.2 | 40.5 | 4.2 |
| Net income | −12.3 | −6.0 | −9.0 | −4.1 | −12.2 | −20.0 | −12.6 | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.7% | 28.4% | 29.5% | 28.8% | 26.2% | 19.7% | 21.3% | 24.0% | 27.2% | 2.7% |
| Net margin | −13.3% | −5.8% | −8.2% | −3.5% | −10.0% | −16.3% | −9.7% | n/a | n/a | n/a |
| Free cash flow margin | −9.5% | −9.3% | −21.2% | −16.2% | −14.0% | −57.0% | −24.7% | −14.6% | −25.5% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.4 | 13.1 | 22.4 | 23.8 | 16.0 | 10.8 | 20.1 | 26.2 | 31.9 | 22.6 |
| Capital expenditure | −18.2 | −22.7 | −45.6 | −42.6 | −33.2 | −80.8 | −52.1 | −46.3 | −69.7 | n/a |
| Free cash flow | −8.8 | −9.7 | −23.3 | −18.9 | −17.2 | −70.0 | −32.0 | −20.1 | −37.9 | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −10.0 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | −10.0 | −16.6 | −17.0 | −17.1 | −17.2 | −16.8 | −17.1 | −17.4 | −17.6 | −18.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 37.5 | 7.9 | 37.0 | 42.5 | 72.1 | 34.5 | 18.2 | 22.2 | 19.9 | 30.8 |
| Total debt | n/a | 843.9 | 913.6 | 997.9 | 1,079.5 | 1,131.2 | 1,161.6 | 1,205.6 | 1,266.3 | n/a |
| Net cash (debt) | n/a | −836.0 | −876.5 | −955.4 | −1,007.4 | −1,096.6 | −1,143.4 | −1,183.5 | −1,246.4 | n/a |
| Shareholders’ equity | 38.2 | 74.9 | 65.2 | 57.2 | 39.5 | 26.5 | 14.1 | 2.7 | −5.4 | −30.7 |
| Debt to equity | n/a | 11.27 | 14.02 | 17.44 | 27.35 | 42.66 | 82.42 | 439.37 | 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 | ||||||||||
| 37.5 | 7.9 | 37.0 | 42.5 | 72.1 | 34.5 | 18.2 | 22.2 | 19.9 | 30.8 | |
| 905.2 | 1,052.1 | 1,101.0 | 1,166.2 | 1,207.9 | 1,233.7 | 1,229.6 | 1,249.3 | 1,287.0 | 1,234.3 | |
| Growth | +16.2% | +4.7% | +5.9% | +3.6% | +2.1% | −0.3% | +1.6% | +3.0% | −4.1% | |
| Liabilities | ||||||||||
| n/a | 843.9 | 913.6 | 997.9 | 1,079.5 | 1,131.2 | 1,161.6 | 1,205.6 | 1,266.3 | n/a | |
| calc | n/a | 843.9 | 913.6 | 997.9 | 1,079.5 | 1,131.2 | 1,161.6 | 1,205.6 | 1,266.3 | n/a |
| 779.0 | 866.5 | 939.5 | 1,024.4 | 1,103.8 | 1,163.7 | 1,192.5 | 1,242.1 | 1,301.2 | 1,315.1 | |
| Equity | ||||||||||
| −8.6 | −17.5 | −27.9 | −36.4 | −48.0 | −61.7 | −74.9 | −86.9 | −95.5 | −121.5 | |
| 38.2 | 74.9 | 65.2 | 57.2 | 39.5 | 26.5 | 14.1 | 2.7 | −5.4 | −30.7 | |
| Growth | +96.1% | −13.0% | −12.2% | −31.1% | −32.8% | −46.8% | −80.5% | −297.1% | ||
| Per share and net cash | ||||||||||
| calc | n/a | −836.0 | −876.5 | −955.4 | −1,007.4 | −1,096.6 | −1,143.4 | −1,183.5 | −1,246.4 | n/a |
| 11.4 | 17.8 | 17.8 | 17.8 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | 16.1 | |
| calc | 3.34 | 4.21 | 3.66 | 3.21 | 2.46 | 1.65 | 0.88 | 0.17 | −0.33 | −1.90 |
Lines marked calc are worked out here from filed figures; point at one for how.