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 | 96.9 | 112.7 | 130.1 | 131.7 | 128.5 | 124.3 | 148.5 | 223.8 | 250.3 | 273.0 |
| Growth | +16.3% | +15.5% | +1.2% | −2.5% | −3.3% | +19.5% | +50.7% | +11.9% | +9.0% | |
| Operating income | −63.3 | −68.4 | −47.4 | −64.0 | −59.2 | −65.5 | −221.0 | −0.2 | −0.9 | 7.4 |
| Net income | −132.6 | −89.1 | −6.5 | 15.3 | −109.6 | −112.6 | −256.9 | −24.7 | −63.2 | −8.7 |
| Growth | −815.5% | |||||||||
| EPS, diluted | −0.12 | −0.08 | −0.01 | −0.07 | −0.07 | −0.06 | −2.15 | −0.29 | −0.59 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −65.3% | −60.8% | −36.4% | −48.6% | −46.0% | −52.7% | −148.8% | −0.1% | −0.4% | 2.7% |
| Net margin | −136.9% | −79.1% | −5.0% | 11.6% | −85.3% | −90.6% | −173.0% | −11.0% | −25.2% | −3.2% |
| Free cash flow margin | −0.6% | 7.4% | −1.1% | −1.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.8 | 13.9 | 5.9 | 3.0 | 22.2 | 131.9 | 63.8 | 74.3 | 439.2 | 621.7 |
| Capital expenditure | −9.4 | −5.5 | −7.3 | −4.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −0.6 | 8.3 | −1.4 | −1.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −117.2% | |||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −11.9 | −10.6 | −10.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.2 | 41.6 | 15.2 | 7.6 | 13.3 | 14.3 | 32.1 | 56.7 | 391.2 | 447.5 |
| Total debt | 576.3 | 513.9 | 463.5 | 464.2 | 385.4 | 237.9 | 132.1 | 360.3 | 511.4 | 483.8 |
| Net cash (debt) | −566.0 | −472.2 | −448.2 | −456.6 | −372.1 | −223.6 | −100.0 | −303.6 | −120.3 | −36.3 |
| Shareholders’ equity | 161.8 | 291.2 | 358.9 | 407.3 | 423.1 | 365.4 | 314.8 | 379.0 | 358.9 | 355.7 |
| Debt to equity | 3.56 | 1.76 | 1.29 | 1.14 | 0.91 | 0.65 | 0.42 | 0.95 | 1.43 | 1.36 |
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 | ||||||||||
| 96.9 | 112.7 | 130.1 | 131.7 | 128.5 | 124.3 | 148.5 | 223.8 | 250.3 | 273.0 | |
| Growth | +16.3% | +15.5% | +1.2% | −2.5% | −3.3% | +19.5% | +50.7% | +11.9% | +9.0% | |
| 2.1 | 3.8 | 2.7 | 3.2 | 1.9 | 1.0 | 0.5 | 1.4 | 6.5 | 6.1 | |
| 40.6 | 38.8 | 55.4 | 45.2 | 41.7 | 34.6 | 33.3 | 43.5 | 43.4 | 51.4 | |
| −63.3 | −68.4 | −47.4 | −64.0 | −59.2 | −65.5 | −221.0 | −0.2 | −0.9 | 7.4 | |
| Growth | ||||||||||
| −139.2 | −88.9 | −6.4 | 15.9 | −109.0 | −112.9 | −256.8 | −23.6 | −61.0 | −2.8 | |
| −6.5 | 0.2 | 0.1 | 0.5 | 0.7 | −0.3 | 0.1 | 1.1 | 2.1 | 5.9 | |
| −132.6 | −89.1 | −6.5 | 15.3 | −109.6 | −112.6 | −256.9 | −24.7 | −63.2 | −8.7 | |
| Growth | −815.5% | |||||||||
| Per share | ||||||||||
| −0.12 | −0.08 | −0.01 | 0.01 | −0.07 | −0.06 | −2.15 | −0.29 | −0.59 | −0.15 | |
| −0.12 | −0.08 | −0.01 | −0.07 | −0.07 | −0.06 | −2.15 | −0.29 | −0.59 | −0.15 | |
| Growth | ||||||||||
| 1,064 | 1,167 | 1,270 | 1,451 | 1,642 | 1,765 | 120.1 | 122.3 | 125.9 | 126.8 | |
| 1,064 | 1,167 | 1,270 | 1,655 | 1,642 | 1,765 | 120.1 | 122.3 | 125.9 | 126.8 | |
| Growth | +9.6% | +8.8% | +30.4% | −0.8% | +7.5% | −93.2% | +1.9% | +2.9% | +0.7% | |
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.