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 | 404.4 | 383.9 | 284.6 | 217.6 | 176.9 | 194.6 | 206.3 | 191.5 | 185.2 | 159.6 |
| Growth | −5.1% | −25.9% | −23.6% | −18.7% | +10.0% | +6.0% | −7.2% | −3.3% | −13.9% | |
| Operating income | −53.8 | −40.9 | −26.0 | −21.6 | −10.6 | 7.6 | 15.1 | 3.4 | 2.1 | 0.4 |
| Net income | n/a | −41.9 | 17.6 | −26.3 | −1.7 | 15.0 | 36.8 | −1.6 | −30.3 | −0.8 |
| Growth | −249.7% | +145.6% | −104.3% | |||||||
| EPS, diluted | −21.29 | −6.76 | 2.38 | −4.26 | −0.34 | 1.76 | 4.75 | −0.21 | −4.15 | −0.11 |
| Growth | −279.0% | +169.9% | −104.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −13.3% | −10.6% | −9.1% | −9.9% | −6.0% | 3.9% | 7.3% | 1.8% | 1.1% | 0.2% |
| Net margin | n/a | −10.9% | 6.2% | −12.1% | −1.0% | 7.7% | 17.8% | −0.8% | −16.4% | −0.5% |
| Free cash flow margin | 2.0% | −9.5% | −4.7% | 4.2% | −6.0% | −2.5% | 11.1% | 4.0% | −3.6% | −2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.6 | −30.8 | −9.2 | 12.1 | −7.8 | −1.8 | 28.8 | 10.5 | −3.0 | −1.7 |
| Capital expenditure | −6.7 | −5.7 | −4.2 | −2.9 | −2.7 | −3.0 | −5.8 | −2.8 | −3.7 | −2.8 |
| Free cash flow | 7.9 | −36.5 | −13.4 | 9.2 | −10.5 | −4.8 | 23.0 | 7.7 | −6.7 | −4.5 |
| Growth | −561.9% | −214.5% | −66.7% | −187.8% | ||||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | 0.0 | −2.4 | 0.0 | n/a |
| Dividends paid | −5.3 | 0.0 | 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 | 46.0 | 8.4 | 20.9 | 28.1 | 29.4 | 11.9 | 10.4 | 18.4 | 9.8 | 5.6 |
| Total debt | 0.0 | 0.0 | 14.2 | 18.7 | 27.1 | 5.0 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | 46.0 | 8.4 | 6.7 | 9.4 | 2.3 | 6.9 | 10.4 | n/a | n/a | n/a |
| Shareholders’ equity | 2.7 | −34.6 | −19.2 | −49.7 | −53.1 | −24.7 | 18.8 | 19.9 | 21.7 | 20.5 |
| Debt to equity | 0.00 | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a |
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 | ||||||||||
| 46.0 | 8.4 | 20.9 | 28.1 | 29.4 | 11.9 | 10.4 | 18.4 | 9.8 | 5.6 | |
| 88.8 | 81.4 | 54.2 | 39.0 | 36.0 | 41.1 | 39.7 | 34.3 | 31.6 | 27.8 | |
| 0.8 | 0.6 | 0.4 | 0.4 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 23.9 | 21.8 | 13.6 | 8.3 | 5.9 | 7.7 | 10.5 | 8.9 | 9.0 | 8.4 | |
| 34.5 | 0.0 | 0.0 | n/a | n/a | 0.0 | 2.4 | 1.9 | 0.3 | 0.3 | |
| 213.4 | 130.8 | 125.2 | 110.2 | 119.5 | 107.9 | 120.0 | 122.8 | 101.8 | 91.8 | |
| Growth | −38.7% | −4.3% | −12.0% | +8.4% | −9.7% | +11.2% | +2.3% | −17.1% | −9.8% | |
| Liabilities | ||||||||||
| 0.0 | n/a | n/a | n/a | 4.9 | 0.0 | n/a | n/a | n/a | n/a | |
| 0.0 | 0.0 | 14.2 | 18.7 | 22.2 | 5.0 | 0.0 | n/a | n/a | n/a | |
| calc | 0.0 | 0.0 | 14.2 | 18.7 | 27.1 | 5.0 | 0.0 | n/a | n/a | n/a |
| 210.8 | 165.4 | 134.6 | 150.2 | 162.9 | 122.9 | 101.2 | 102.9 | 80.1 | 71.3 | |
| Equity | ||||||||||
| 837.3 | 794.6 | 812.7 | 797.8 | 796.1 | 811.1 | 846.5 | 844.9 | 814.6 | 813.8 | |
| 2.7 | −34.6 | −19.2 | −49.7 | −53.1 | −24.7 | 18.8 | 19.9 | 21.7 | 20.5 | |
| Growth | −1,404.0% | +5.6% | +9.2% | −5.4% | ||||||
| Per share and net cash | ||||||||||
| calc | 46.0 | 8.4 | 6.7 | 9.4 | 2.3 | 6.9 | 10.4 | n/a | n/a | n/a |
| 61.6 | 6.2 | 6.3 | 6.3 | 6.6 | 7.0 | 7.4 | 7.2 | 7.4 | 7.4 | |
| calc | 0.04 | −5.57 | −3.06 | −7.88 | −8.05 | −3.54 | 2.54 | 2.75 | 2.95 | 2.77 |
Lines marked calc are worked out here from filed figures; point at one for how.