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 | 149.3 | 107.5 | 2.6 | 10.6 | 28.2 | 55.0 | 66.1 | 30.0 | 7.7 | 25.4 |
| Growth | −28.0% | −97.6% | +308.4% | +166.2% | +95.1% | +20.1% | −54.5% | −74.5% | +231.8% | |
| Operating income | 47.7 | 11.2 | −83.6 | −23.3 | −9.7 | 5.2 | 16.5 | −11.9 | −22.2 | −8.6 |
| Net income | 36.2 | 8.0 | −70.0 | −25.8 | −8.4 | −0.9 | 10.1 | −61.8 | −59.9 | −43.9 |
| Growth | −78.0% | −979.7% | −714.3% | |||||||
| EPS, diluted | 0.78 | 0.17 | −1.49 | n/a | n/a | n/a | n/a | −58.16 | −54.88 | −32.95 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 32.0% | 10.4% | −3,219.8% | −219.8% | −34.3% | 9.5% | 24.9% | −39.6% | −290.4% | −33.7% |
| Net margin | 24.3% | 7.4% | −2,696.2% | −243.5% | −29.9% | −1.7% | 15.2% | −205.7% | −781.9% | −172.8% |
| Free cash flow margin | 25.6% | 41.7% | −691.1% | −716.5% | −44.0% | −12.3% | 20.6% | n/a | −368.7% | −4.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 55.2 | 62.8 | 17.3 | −15.3 | 9.3 | 23.3 | 51.1 | −32.8 | 0.7 | 7.8 |
| Capital expenditure | −17.0 | −17.9 | −35.3 | −60.6 | −21.7 | −30.1 | −37.6 | n/a | −28.9 | −8.8 |
| Free cash flow | 38.2 | 44.8 | −17.9 | −75.9 | −12.4 | −6.8 | 13.6 | n/a | −28.2 | −1.0 |
| Growth | +17.2% | −140.0% | ||||||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 100.3 | 94.2 | 95.8 | 108.2 | 72.2 | 10.1 | 0.0 |
| Shareholders’ equity | 349.5 | 382.0 | 293.9 | 263.1 | 277.0 | 286.6 | 271.6 | 205.2 | 142.8 | 111.5 |
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 | ||||||||||
| 149.3 | 107.5 | 2.6 | 10.6 | 28.2 | 55.0 | 66.1 | 30.0 | 7.7 | 25.4 | |
| Growth | −28.0% | −97.6% | +308.4% | +166.2% | +95.1% | +20.1% | −54.5% | −74.5% | +231.8% | |
| 94.8 | 63.2 | 1.3 | 5.4 | 19.4 | n/a | n/a | n/a | n/a | n/a | |
| 0.3 | 0.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.3 | 0.3 | 0.1 | 13.3 | 10.2 | 9.5 | 6.0 | 4.2 | 6.2 | 5.6 | |
| 47.7 | 11.2 | −83.6 | −23.3 | −9.7 | 5.2 | 16.5 | −11.9 | −22.2 | −8.6 | |
| Growth | −76.6% | −847.9% | +216.3% | −172.1% | ||||||
| 48.0 | 11.6 | −83.1 | −23.0 | −9.5 | 5.4 | 16.6 | −58.3 | −58.3 | −43.9 | |
| 11.8 | 3.6 | −13.1 | 2.8 | −1.1 | 6.3 | 6.6 | 3.5 | 1.6 | n/a | |
| 36.2 | 8.0 | −70.0 | −25.8 | −8.4 | −0.9 | 10.1 | −61.8 | −59.9 | −43.9 | |
| Growth | −78.0% | −979.7% | −714.3% | |||||||
| Per share | ||||||||||
| 0.78 | 0.17 | −1.49 | n/a | n/a | −0.09 | 1.00 | −58.16 | −54.88 | −32.95 | |
| 0.78 | 0.17 | −1.49 | n/a | n/a | n/a | n/a | −58.16 | −54.88 | −32.95 | |
| Growth | −78.2% | −976.5% | ||||||||
| 46.3 | 46.8 | 46.8 | n/a | n/a | 10.5 | 10.0 | 1.1 | 1.1 | 1.3 | |
| 46.6 | 46.8 | 46.8 | n/a | n/a | n/a | n/a | 1.1 | 1.1 | 1.3 | |
| Growth | +0.5% | −0.1% | +2.7% | +22.1% | ||||||
† The diluted share count jumps at 2023, 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.