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 | 176.6 | 44.6 | 52.1 | 59.9 | 47.6 | 78.4 | 93.3 | 103.2 | 109.4 | 135.0 |
| Growth | −74.8% | +16.8% | +15.1% | −20.6% | +64.7% | +19.0% | +10.7% | +5.9% | +23.4% | |
| Operating income | −7.1 | 6.8 | −2.3 | −1.4 | −5.2 | −0.5 | −3.6 | 1.0 | 2.2 | −2.4 |
| Net income | 0.5 | −16.9 | −30.7 | −6.9 | −7.8 | 1.9 | 15.1 | n/a | n/a | n/a |
| Growth | −3,345.6% | +709.9% | ||||||||
| EPS, diluted | 0.01 | −0.79 | −1.41 | −0.32 | −0.35 | −0.04 | 0.98 | 0.89 | −0.35 | −0.43 |
| Growth | −8,000.0% | −9.2% | −139.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −4.0% | 15.2% | −4.4% | −2.4% | −11.0% | −0.6% | −3.8% | 0.9% | 2.0% | −1.8% |
| Net margin | 0.3% | −38.0% | −59.0% | −11.5% | −16.4% | 2.4% | 16.2% | n/a | n/a | n/a |
| Free cash flow margin | −9.2% | n/a | n/a | n/a | 3.1% | −8.6% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.6 | −14.4 | −10.1 | 0.8 | 1.7 | −5.9 | −14.6 | −26.2 | 1.1 | −0.0 |
| Capital expenditure | −0.6 | n/a | n/a | n/a | −0.2 | −0.8 | n/a | n/a | n/a | n/a |
| Free cash flow | −16.2 | n/a | n/a | n/a | 1.5 | −6.7 | n/a | n/a | n/a | n/a |
| Growth | −561.8% | |||||||||
| Buybacks | −0.1 | 0.0 | n/a | n/a | n/a | n/a | 0.0 | −3.2 | −2.5 | −0.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.5 | 5.4 | 14.6 | 13.5 | 14.4 | 10.1 | 64.2 | 9.1 | 5.5 | 8.3 |
| Total debt | 233.7 | 244.1 | 253.3 | 258.5 | 268.3 | 94.1 | 102.1 | 44.4 | 57.5 | 70.7 |
| Net cash (debt) | −197.2 | −238.8 | −238.6 | −245.1 | −253.9 | −84.0 | −37.9 | −35.3 | −52.0 | −62.4 |
| Shareholders’ equity | 56.0 | 41.4 | 12.5 | 0.9 | −2.0 | −5.7 | 15.7 | 27.7 | 8.4 | 15.2 |
| Debt to equity | 4.17 | 5.90 | 20.32 | 295.80 | n/a | n/a | 6.51 | 1.60 | 6.84 | 4.66 |
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 | ||||||||||
| −4.0% | 15.2% | −4.4% | −2.4% | −11.0% | −0.6% | −3.8% | 0.9% | 2.0% | −1.8% | |
| −5.9% | −28.1% | −42.1% | −5.2% | −13.7% | −8.5% | 37.5% | 22.9% | −7.6% | −10.4% | |
| 0.3% | −38.0% | −59.0% | −11.5% | −16.4% | 2.4% | 16.2% | n/a | n/a | n/a | |
| −9.2% | n/a | n/a | n/a | 3.1% | −8.6% | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 23.6% | 61.2% | 57.1% | 60.5% | 88.4% | 57.7% | 46.7% | 40.5% | 41.1% | 45.4% | |
| 0.4% | n/a | n/a | n/a | 0.4% | 1.1% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 13.8% | −8.0% | n/a | n/a | |
| Returns | ||||||||||
| 0.9% | −41.0% | −246.5% | −790.0% | n/a | n/a | 96.1% | n/a | n/a | n/a | |
| 0.1% | −3.3% | −8.1% | −1.7% | −1.7% | 0.4% | 5.3% | n/a | n/a | n/a | |
| Balance and payout | ||||||||||
| 4.17 | 5.90 | 20.32 | 295.80 | n/a | n/a | 6.51 | 1.60 | 6.84 | 4.66 | |
| 87.4% | 89.0% | 92.1% | 94.8% | 95.9% | 96.9% | 92.3% | 87.6% | 90.2% | 85.1% | |