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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −37.0 | −56.5 | −49.2 | −48.9 | −43.8 | −38.6 | −32.6 | −23.4 | −27.5 | −43.0 |
| Net income | −36.4 | −55.7 | −46.9 | −46.7 | −6.0 | −43.2 | −41.3 | −27.0 | −62.3 | −15.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.59 | −0.20 | −1.03 | −0.89 | −0.56 | −1.02 | −0.53 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −27.9 | −46.2 | −41.0 | −37.3 | −34.8 | −36.7 | −27.0 | −23.9 | −25.4 | −32.8 |
| Capital expenditure | −2.2 | −0.3 | −0.4 | −0.0 | −0.1 | −0.0 | −0.3 | −0.0 | n/a | −0.2 |
| Free cash flow | −30.1 | −46.5 | −41.3 | −37.3 | −34.9 | −36.7 | −27.3 | −24.0 | n/a | −33.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.1 | 45.1 | 39.2 | 5.2 | 16.5 | 63.5 | 13.2 | 12.6 | 8.7 | 4.6 |
| Shareholders’ equity | 132.8 | 84.8 | 110.3 | 71.1 | 72.1 | 97.2 | 56.1 | 38.7 | 32.6 | 61.2 |
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 | ||||||||||
| 5.1 | 45.1 | 39.2 | 5.2 | 16.5 | 63.5 | 13.2 | 12.6 | 8.7 | 4.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.6 | 0.0 | 0.1 | 0.0 | |
| 3.2 | 2.7 | 2.2 | 1.5 | 0.9 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | |
| 140.2 | 94.8 | 118.2 | 83.6 | 85.5 | 109.5 | 68.2 | 45.6 | 68.9 | 71.1 | |
| Growth | −32.4% | +24.8% | −29.3% | +2.3% | +28.0% | −37.7% | −33.2% | +51.3% | +3.2% | |
| Liabilities | ||||||||||
| 7.3 | 9.9 | 7.9 | 12.5 | 13.4 | 12.3 | 12.1 | 6.9 | 36.3 | 9.9 | |
| Equity | ||||||||||
| −67.9 | −123.5 | −170.5 | −217.1 | −223.1 | −266.4 | −307.7 | −334.7 | −397.0 | −412.3 | |
| 132.8 | 84.8 | 110.3 | 71.1 | 72.1 | 97.2 | 56.1 | 38.7 | 32.6 | 61.2 | |
| Growth | −36.1% | +30.1% | −35.6% | +1.5% | +34.7% | −42.2% | −31.1% | −15.8% | +87.9% | |
| Per share and net cash | ||||||||||
| 20.9 | 21.0 | 29.3 | 28.0 | 28.4 | 46.6 | 46.6 | 49.0 | 67.9 | 74.7 | |
| calc | 6.35 | 4.03 | 3.76 | 2.54 | 2.54 | 2.09 | 1.21 | 0.79 | 0.48 | 0.82 |
Lines marked calc are worked out here from filed figures; point at one for how.