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 | −15.0 | −11.9 | −6.7 | −5.0 | −6.4 | −32.9 | −80.0 | −106.0 | −141.4 | −95.4 |
| Net income | −14.9 | −11.9 | −6.6 | −4.6 | −6.3 | −32.4 | −76.2 | −97.2 | −24.3 | −91.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −1.90 | −2.32 | −1.46 | −1.88 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.2 | −8.2 | −4.8 | −2.5 | −5.4 | −30.2 | −77.5 | −82.0 | −116.9 | −32.3 |
| Capital expenditure | −0.1 | n/a | n/a | −0.0 | n/a | −22.2 | −2.7 | −0.4 | −0.1 | −0.6 |
| Free cash flow | −12.3 | n/a | n/a | −2.5 | n/a | −52.4 | −80.2 | −82.4 | −117.0 | −32.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.6 | 10.5 | 19.8 | 23.1 | 93.5 | 233.4 | 201.0 | 121.1 | 128.6 | 95.5 |
| Shareholders’ equity | 18.6 | 9.7 | 19.6 | 22.1 | 92.2 | 253.9 | 227.5 | 137.5 | 145.7 | 74.4 |
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 | ||||||||||
| 16.6 | 10.5 | 19.8 | 23.1 | 93.5 | 233.4 | 201.0 | 121.1 | 128.6 | 95.5 | |
| 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 20.6 | 22.9 | 21.9 | 21.0 | 20.6 | |
| 19.3 | 10.8 | 20.1 | 23.5 | 94.3 | 266.8 | 234.8 | 151.7 | 157.5 | 118.4 | |
| Growth | −43.9% | +85.9% | +16.6% | +301.5% | +182.9% | −12.0% | −35.4% | +3.9% | −24.9% | |
| Liabilities | ||||||||||
| 0.7 | 1.1 | 0.5 | 1.4 | 2.1 | 12.9 | 7.3 | 14.2 | 11.8 | 44.0 | |
| Equity | ||||||||||
| −145.5 | −157.4 | −164.0 | −168.6 | −174.9 | −207.3 | −283.6 | −380.8 | −405.1 | −496.1 | |
| 18.6 | 9.7 | 19.6 | 22.1 | 92.2 | 253.9 | 227.5 | 137.5 | 145.7 | 74.4 | |
| Growth | −48.0% | +102.4% | +12.6% | +317.2% | +175.4% | −10.4% | −39.6% | +6.0% | −48.9% | |
| Per share and net cash | ||||||||||
| 6.6 | 6.6 | 17.2 | 21.8 | 35.2 | 40.0 | 41.7 | 42.2 | 48.2 | 48.3 | |
| calc | 2.83 | 1.47 | 1.14 | 1.01 | 2.62 | 6.35 | 5.45 | 3.25 | 3.02 | 1.54 |
Lines marked calc are worked out here from filed figures; point at one for how.