Closing prices at the end of each trading day, from 13 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 | 146.0 | 161.3 | 163.9 | 165.4 | 125.6 | 180.2 | 163.3 | 241.1 | 292.1 | 302.4 |
| Growth | +10.5% | +1.6% | +0.9% | −24.1% | +43.5% | −9.4% | +47.6% | +21.2% | +3.5% | |
| Operating income | 6.2 | 7.1 | 7.4 | 6.2 | 10.5 | 37.6 | 12.7 | −1.2 | 2.8 | 3.1 |
| Net income | −5.1 | −5.0 | −4.4 | −5.8 | 0.1 | 11.7 | −14.8 | −24.9 | −40.7 | −40.2 |
| Growth | +7,863.3% | −226.5% | ||||||||
| EPS, diluted | n/a | −0.22 | −0.23 | −0.22 | 0.01 | 0.33 | −0.43 | −0.72 | −1.16 | −1.12 |
| Growth | +3,200.0% | −230.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.2% | 4.4% | 4.5% | 3.8% | 8.3% | 20.8% | 7.8% | −0.5% | 0.9% | 1.0% |
| Net margin | −3.5% | −3.1% | −2.7% | −3.5% | 0.1% | 6.5% | −9.1% | −10.3% | −13.9% | −13.3% |
| Free cash flow margin | 3.0% | −2.4% | −4.4% | 1.4% | 5.1% | −4.2% | −102.0% | −52.4% | −13.3% | −0.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.9 | 7.1 | 9.8 | 10.5 | 9.0 | 29.5 | 4.4 | 22.3 | 13.8 | 10.0 |
| Capital expenditure | −3.5 | −11.1 | −17.1 | −8.1 | −2.6 | −37.0 | −170.9 | −148.6 | −52.6 | −12.7 |
| Free cash flow | 4.4 | −3.9 | −7.2 | 2.4 | 6.4 | −7.5 | −166.6 | −126.2 | −38.7 | −2.7 |
| Growth | −188.8% | +166.8% | −217.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.0 | 19.9 | 20.6 | 28.9 | 37.7 | 88.7 | 56.6 | 36.2 | 40.2 | 40.7 |
| Total debt | 95.9 | 94.6 | 95.2 | 104.0 | 107.3 | 301.6 | 401.9 | 465.2 | 468.1 | 473.6 |
| Net cash (debt) | −68.9 | −74.7 | −74.6 | −75.2 | −69.6 | −212.9 | −345.3 | −429.0 | −427.9 | −433.0 |
| Shareholders’ equity | 56.5 | 53.6 | 61.3 | 56.1 | 56.7 | 112.7 | 99.8 | 77.8 | 40.5 | 2.5 |
| Debt to equity | 1.70 | 1.76 | 1.55 | 1.85 | 1.89 | 2.68 | 4.03 | 5.98 | 11.56 | 186.62 |
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 | ||||||||||
| 27.0 | 19.9 | 20.6 | 28.9 | 37.7 | 88.7 | 56.6 | 36.2 | 40.2 | 40.7 | |
| 1.9 | 1.8 | 2.0 | 2.2 | 4.9 | 4.7 | 4.1 | 5.3 | 5.1 | 3.7 | |
| 1.3 | 1.7 | 1.4 | 2.3 | 1.5 | 1.7 | 1.5 | 1.8 | 2.1 | 2.0 | |
| 111.5 | 114.1 | 122.1 | 121.5 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 19.5 | 19.5 | |
| 177.2 | 173.5 | 182.3 | 211.3 | 212.6 | 473.8 | 595.3 | 688.5 | 673.3 | 649.8 | |
| Growth | −2.1% | +5.1% | +15.9% | +0.6% | +122.9% | +25.6% | +15.6% | −2.2% | −3.5% | |
| Liabilities | ||||||||||
| 1.7 | 1.0 | 1.0 | 1.1 | 0.4 | n/a | n/a | n/a | n/a | n/a | |
| 94.2 | 93.6 | 94.2 | 102.9 | 106.8 | 301.6 | 401.9 | 465.2 | 468.1 | 473.6 | |
| calc | 95.9 | 94.6 | 95.2 | 104.0 | 107.3 | 301.6 | 401.9 | 465.2 | 468.1 | 473.6 |
| 120.7 | 121.4 | 120.9 | 155.2 | 155.9 | 361.1 | 495.5 | 610.6 | 632.8 | 647.3 | |
| Equity | ||||||||||
| 6.9 | 1.8 | −0.9 | −6.8 | −6.6 | 5.1 | −9.7 | −34.6 | −75.3 | −115.5 | |
| 56.5 | 53.6 | 61.3 | 56.1 | 56.7 | 112.7 | 99.8 | 77.8 | 40.5 | 2.5 | |
| Growth | −5.0% | +14.3% | −8.6% | +1.0% | +98.9% | −11.5% | −22.0% | −48.0% | −93.7% | |
| Per share and net cash | ||||||||||
| calc | −68.9 | −74.7 | −74.6 | −75.2 | −69.6 | −212.9 | −345.3 | −429.0 | −427.9 | −433.0 |
| 22.9 | 22.9 | 26.9 | 27.1 | 27.1 | 34.2 | 34.4 | 34.6 | 35.6 | 36.1 | |
| calc | 2.47 | 2.34 | 2.28 | 2.07 | 2.09 | 3.29 | 2.90 | 2.25 | 1.14 | 0.07 |
Lines marked calc are worked out here from filed figures; point at one for how.