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 | 45.1 | 35.6 | 35.7 | 35.6 | 11.9 | 16.7 | 33.4 | 39.1 | 37.7 | 39.6 |
| Growth | −21.1% | +0.3% | −0.1% | −66.7% | +40.7% | +99.9% | +16.8% | −3.5% | +5.2% | |
| Net income | 34.5 | 379.7 | 1.1 | 345.7 | −15.0 | −0.9 | 5.9 | −48.5 | −25.2 | −39.0 |
| Growth | +999.2% | −99.7% | +30,736.1% | −104.3% | −919.3% | |||||
| EPS, diluted | n/a | 16.41 | −0.98 | 19.74 | −2.27 | −1.04 | −1.11 | −31.02 | −431.43 | −67.08 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 76.6% | 1,067.4% | 3.1% | 970.1% | −126.4% | −5.1% | 17.7% | −124.1% | −66.8% | −98.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 51.9 | −2.7 | 61.5 | 41.0 | 12.8 | 46.3 | 32.4 | 12.0 | 17.0 | 5.8 |
| Buybacks | −290.1 | −886.0 | 0.0 | 0.0 | n/a | 0.0 | −4.7 | 0.0 | n/a | n/a |
| Dividends paid | 0.0 | −38.3 | −21.9 | −13.1 | −4.4 | −4.0 | −7.7 | −7.7 | −5.8 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 144.4 | 127.7 | 54.7 | 23.8 | 33.6 | 22.3 | 46.2 | 19.3 | 20.3 | 15.4 |
| Total debt | 972.4 | 634.1 | 594.7 | 311.6 | 327.8 | 203.5 | 184.3 | 471.6 | 505.7 | 509.8 |
| Net cash (debt) | −828.0 | −506.3 | −540.0 | −287.8 | −294.2 | −181.2 | −138.1 | −452.3 | −485.5 | −494.3 |
| Shareholders’ equity | 965.7 | 625.8 | 616.4 | 277.7 | 277.7 | 373.2 | 361.7 | 374.4 | 304.5 | 265.4 |
| Debt to equity | 1.01 | 1.01 | 0.96 | 1.12 | 1.18 | 0.55 | 0.51 | 1.26 | 1.66 | 1.92 |
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 | ||||||||||
| 51.9 | −2.7 | 61.5 | 41.0 | 12.8 | 46.3 | 32.4 | 12.0 | 17.0 | 5.8 | |
| Growth | −105.3% | −33.3% | −68.7% | +260.8% | −30.0% | −63.0% | +41.9% | −66.0% | ||
| n/a | n/a | 52.2 | 26.6 | 21.1 | 20.2 | 20.5 | 52.7 | 27.7 | 27.2 | |
| Investment | ||||||||||
| 53.6 | 969.9 | −131.7 | 917.2 | −38.3 | −12.7 | −22.3 | −88.7 | −22.3 | −12.0 | |
| Financing | ||||||||||
| −77.5 | −989.0 | −6.5 | −1,000.2 | 33.2 | −43.6 | 13.7 | 63.4 | 13.9 | −4.6 | |
| 0.0 | −38.3 | −21.9 | −13.1 | −4.4 | −4.0 | −7.7 | −7.7 | −5.8 | 0.0 | |
| −290.1 | −886.0 | 0.0 | 0.0 | n/a | 0.0 | −4.7 | 0.0 | n/a | n/a | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.