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 | 281.5 | 271.6 | 293.6 | 317.4 | 242.1 | 243.9 | 362.0 | 634.9 | 404.2 | 469.5 |
| Growth | −3.5% | +8.1% | +8.1% | −23.7% | +0.8% | +48.4% | +75.4% | −36.3% | +16.2% | |
| Operating income | n/a | n/a | n/a | n/a | 3.1 | −6.0 | 30.4 | 65.0 | −218.4 | 61.1 |
| Net income | 12.5 | 33.1 | 7.6 | −59.9 | −6.2 | −3.8 | 18.1 | 44.8 | −226.1 | 41.9 |
| Growth | +164.4% | −77.0% | −885.4% | +147.4% | −604.9% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.12 | 0.55 | 1.25 | −5.72 | 0.96 |
| Growth | +127.3% | −557.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | 1.3% | −2.5% | 8.4% | 10.2% | −54.0% | 13.0% |
| Net margin | 4.4% | 12.2% | 2.6% | −18.9% | −2.6% | −1.5% | 5.0% | 7.1% | −56.0% | 8.9% |
| Free cash flow margin | n/a | n/a | n/a | 0.9% | 13.2% | 8.2% | 0.0% | −2.5% | 3.1% | 2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 60.9 | 65.8 | 51.6 | 38.2 | 52.6 | 48.0 | 54.2 | 59.4 | 65.9 | 81.1 |
| Capital expenditure | n/a | n/a | n/a | −35.5 | −20.7 | −28.1 | −54.0 | −75.4 | −53.4 | −69.2 |
| Free cash flow | n/a | n/a | n/a | 2.7 | 31.9 | 19.9 | 0.1 | −15.9 | 12.6 | 11.9 |
| Growth | +1,076.7% | −37.5% | −99.3% | −10,796.6% | −5.2% | |||||
| Dividends paid | −4.8 | −4.9 | −4.9 | −5.0 | −1.2 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.8 | 12.5 | 15.5 | 8.8 | 8.0 | 2.5 | 3.0 | 2.8 | 7.2 | 10.1 |
| Total debt | 238.6 | 202.0 | 188.5 | 173.6 | 131.6 | 107.8 | 82.7 | 87.9 | 41.5 | 29.7 |
| Net cash (debt) | −228.8 | −189.5 | −173.0 | −164.8 | −123.6 | −105.2 | −79.7 | −85.0 | −34.3 | −19.6 |
| Shareholders’ equity | 216.9 | 249.3 | 254.9 | 191.5 | 185.3 | 182.2 | 215.0 | 268.6 | 104.3 | 159.8 |
| Debt to equity | 1.10 | 0.81 | 0.74 | 0.91 | 0.71 | 0.59 | 0.38 | 0.33 | 0.40 | 0.19 |
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 | ||||||||||
| 9.8 | 12.5 | 15.5 | 8.8 | 8.0 | 2.5 | 3.0 | 2.8 | 7.2 | 10.1 | |
| 22.3 | 16.8 | 18.4 | 25.6 | 14.4 | 13.6 | 29.9 | 19.9 | 15.4 | 14.0 | |
| n/a | n/a | n/a | 329.7 | 309.4 | 302.8 | 480.5 | 488.6 | 257.7 | 277.8 | |
| 531.3 | 518.2 | 515.5 | 425.6 | 384.1 | 354.0 | 630.6 | 589.8 | 369.1 | 408.1 | |
| Growth | −2.5% | −0.5% | −17.4% | −9.7% | −7.8% | +78.1% | −6.5% | −37.4% | +10.5% | |
| Liabilities | ||||||||||
| 30.6 | 35.0 | 27.6 | 33.0 | 34.3 | 23.1 | 33.0 | 24.4 | 4.1 | 0.0 | |
| 208.0 | 167.0 | 160.9 | 140.6 | 97.3 | 84.7 | 49.7 | 63.5 | 37.4 | 29.7 | |
| calc | 238.6 | 202.0 | 188.5 | 173.6 | 131.6 | 107.8 | 82.7 | 87.9 | 41.5 | 29.7 |
| 314.4 | 268.9 | 256.6 | 230.1 | 194.9 | 167.7 | 415.5 | 321.2 | 264.8 | 248.2 | |
| Equity | ||||||||||
| 122.1 | 150.2 | 153.8 | 89.0 | 81.6 | 77.8 | 95.9 | 140.7 | −85.4 | −43.6 | |
| 216.9 | 249.3 | 254.9 | 191.5 | 185.3 | 182.2 | 215.0 | 268.6 | 104.3 | 159.8 | |
| Growth | +15.0% | +2.2% | −24.9% | −3.3% | −1.6% | +18.0% | +24.9% | −61.2% | +53.3% | |
| Per share and net cash | ||||||||||
| calc | −228.8 | −189.5 | −173.0 | −164.8 | −123.6 | −105.2 | −79.7 | −85.0 | −34.3 | −19.6 |
| 29.4 | 30.0 | 30.2 | 30.4 | 30.6 | 30.8 | 33.0 | 34.1 | 42.6 | 43.8 | |
| calc | 7.37 | 8.32 | 8.43 | 6.30 | 6.05 | 5.92 | 6.52 | 7.89 | 2.45 | 3.65 |
Lines marked calc are worked out here from filed figures; point at one for how.