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 | 137.6 | 156.5 | 154.2 | 145.8 | 86.1 | 24.7 | 51.6 | 96.8 | 74.2 | 75.6 |
| Growth | +13.7% | −1.5% | −5.4% | −40.9% | −71.3% | +109.1% | +87.6% | −23.4% | +2.0% | |
| Operating income | −47.5 | −38.0 | −25.0 | −16.2 | −14.0 | −29.2 | −22.2 | −13.1 | −4.5 | −1.7 |
| Net income | −38.3 | −31.8 | −24.4 | −15.2 | −13.2 | −29.1 | −18.6 | −12.1 | −4.1 | −1.9 |
| Growth | ||||||||||
| EPS, diluted | −1.69 | −1.40 | −1.07 | −0.66 | −0.56 | −1.23 | −0.75 | −0.45 | −0.13 | −0.06 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −34.5% | −24.3% | −16.2% | −11.1% | −16.3% | −118.4% | −43.0% | −13.5% | −6.1% | −2.2% |
| Net margin | −27.9% | −20.3% | −15.8% | −10.4% | −15.3% | −117.8% | −36.1% | −12.5% | −5.6% | −2.6% |
| Free cash flow margin | 0.4% | −9.8% | −1.9% | 3.5% | 19.5% | −67.0% | −9.1% | −3.0% | −5.0% | 9.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.7 | −6.7 | 12.9 | 9.5 | 19.6 | −16.1 | −3.3 | 0.8 | −1.9 | 14.0 |
| Capital expenditure | −8.3 | −8.7 | −15.7 | −4.4 | −2.8 | −0.5 | −1.4 | −3.7 | −1.9 | −6.8 |
| Free cash flow | 0.5 | −15.4 | −2.9 | 5.1 | 16.8 | −16.6 | −4.7 | −2.9 | −3.7 | 7.1 |
| Growth | −3,232.0% | +230.3% | −198.6% | |||||||
| Dividends paid | n/a | n/a | −0.0 | n/a | n/a | n/a | n/a | n/a | −9.9 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.6 | 22.0 | 28.7 | 26.3 | 41.0 | 25.4 | 18.6 | 10.8 | 1.4 | 4.9 |
| Shareholders’ equity | 171.5 | 141.3 | 117.0 | 103.2 | 91.0 | 62.5 | 48.8 | 31.4 | 17.3 | 15.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 137.6 | 156.5 | 154.2 | 145.8 | 86.1 | 24.7 | 51.6 | 96.8 | 74.2 | 75.6 | |
| Growth | +13.7% | −1.5% | −5.4% | −40.9% | −71.3% | +109.1% | +87.6% | −23.4% | +2.0% | |
| n/a | 139.1 | 132.9 | 123.0 | 69.0 | 29.0 | 37.9 | 86.7 | 63.0 | 62.6 | |
| 16.8 | 16.2 | 16.3 | 17.2 | 13.9 | 12.0 | 15.5 | 12.6 | 9.9 | 9.0 | |
| −47.5 | −38.0 | −25.0 | −16.2 | −14.0 | −29.2 | −22.2 | −13.1 | −4.5 | −1.7 | |
| Growth | ||||||||||
| −44.3 | −37.1 | −25.2 | −15.5 | −13.2 | −29.1 | −18.5 | −12.2 | −4.1 | −1.9 | |
| −6.0 | −5.3 | −0.8 | −0.2 | 0.0 | −0.0 | 0.1 | −0.1 | 0.0 | 0.0 | |
| −38.3 | −31.8 | −24.4 | −15.2 | −13.2 | −29.1 | −18.6 | −12.1 | −4.1 | −1.9 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −1.69 | −1.40 | −1.07 | −0.66 | −0.56 | −1.23 | −0.75 | −0.45 | −0.13 | −0.06 | |
| −1.69 | −1.40 | −1.07 | −0.66 | −0.56 | −1.23 | −0.75 | −0.45 | −0.13 | −0.06 | |
| Growth | ||||||||||
| 22.7 | 22.8 | 22.9 | 23.2 | 23.4 | 23.6 | 25.0 | 26.8 | 30.9 | 31.0 | |
| 22.7 | 22.8 | 22.9 | 23.2 | 23.4 | 23.6 | 25.0 | 26.8 | 30.9 | 31.0 | |
| Growth | +0.4% | +0.6% | +1.2% | +0.9% | +0.8% | +5.9% | +7.1% | +15.4% | +0.4% | |