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 | 243.6 | 219.3 | 202.5 | 219.5 | 313.8 | 262.4 | 245.3 | 167.3 | 191.2 | 166.2 |
| Growth | −10.0% | −7.7% | +8.4% | +43.0% | −16.4% | −6.5% | −31.8% | +14.3% | −13.1% | |
| Operating income | −45.0 | −22.2 | 14.0 | −19.5 | −25.1 | −46.5 | −57.9 | −36.0 | 1.7 | 4.3 |
| Net income | −60.6 | −45.7 | −8.1 | −40.1 | −111.2 | −48.1 | −68.0 | −46.2 | 4.6 | 0.8 |
| Growth | −81.7% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.52 | −1.19 | −0.51 | −6.59 | −4.32 | 0.10 | −0.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.3% | 30.7% | 34.9% | 29.1% | 28.9% | 28.9% | 27.3% | 21.4% | 36.0% | 42.7% |
| Operating margin | −18.5% | −10.1% | 6.9% | −8.9% | −8.0% | −17.7% | −23.6% | −21.5% | 0.9% | 2.6% |
| Net margin | −24.9% | −20.9% | −4.0% | −18.3% | −35.4% | −18.3% | −27.7% | −27.6% | 2.4% | 0.5% |
| Free cash flow margin | −3.3% | −7.5% | −1.5% | −11.2% | 4.6% | −11.5% | −14.2% | 3.4% | 17.5% | 3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.6 | −14.6 | −1.8 | −18.0 | 20.1 | −25.2 | −33.3 | 6.0 | 33.5 | 7.2 |
| Capital expenditure | −1.4 | −1.8 | −1.3 | −6.6 | −5.7 | −4.9 | −1.5 | −0.2 | −0.1 | −0.7 |
| Free cash flow | −8.0 | −16.4 | −3.1 | −24.6 | 14.3 | −30.1 | −34.8 | 5.7 | 33.4 | 6.5 |
| Growth | −310.6% | +482.9% | −80.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.9 | 21.2 | 31.0 | 12.1 | 40.0 | 46.5 | 7.1 | 2.4 | 39.6 | 24.9 |
| Total debt | 120.6 | 153.5 | 152.6 | 152.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −110.7 | −132.3 | −121.6 | −140.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −17.8 | −45.6 | −36.4 | −37.2 | −27.8 | −24.9 | −70.1 | −102.1 | −12.9 | −4.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 31.3% | 30.7% | 34.9% | 29.1% | 28.9% | 28.9% | 27.3% | 21.4% | 36.0% | 42.7% | |
| −18.5% | −10.1% | 6.9% | −8.9% | −8.0% | −17.7% | −23.6% | −21.5% | 0.9% | 2.6% | |
| −24.7% | −20.8% | −3.6% | −18.0% | −35.2% | −18.2% | −27.9% | −26.9% | −7.2% | 0.8% | |
| −24.9% | −20.9% | −4.0% | −18.3% | −35.4% | −18.3% | −27.7% | −27.6% | 2.4% | 0.5% | |
| −3.3% | −7.5% | −1.5% | −11.2% | 4.6% | −11.5% | −14.2% | 3.4% | 17.5% | 3.9% | |
| Spending | ||||||||||
| 12.6% | 9.7% | 10.2% | 10.9% | 14.3% | 20.1% | 15.6% | 11.8% | 10.8% | 11.9% | |
| 21.5% | 15.7% | 12.5% | 12.4% | 9.8% | 10.8% | 10.7% | 9.5% | 9.0% | 12.5% | |
| 0.6% | 0.8% | 0.7% | 3.0% | 1.8% | 1.9% | 0.6% | 0.1% | 0.1% | 0.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.4% | |
| Returns | ||||||||||
| −38.2% | −28.9% | −5.0% | −24.9% | −48.9% | −22.3% | −42.5% | −37.9% | 4.6% | 0.9% | |
| Balance and payout | ||||||||||
| 111.2% | 128.8% | 122.5% | 123.2% | 112.3% | 111.5% | 143.8% | 183.8% | 112.9% | 104.3% | |