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 | 222.8 | 218.9 | 249.8 | 291.6 | 366.6 | 469.6 | 514.8 | 402.0 | 312.5 | 243.7 |
| Growth | −1.8% | +14.1% | +16.7% | +25.7% | +28.1% | +9.6% | −21.9% | −22.3% | −22.0% | |
| Operating income | −19.4 | −17.8 | −23.7 | −87.0 | −89.5 | −93.3 | −221.9 | −111.4 | −183.2 | −78.7 |
| Net income | −25.9 | −18.2 | −25.0 | −96.1 | −107.6 | −125.0 | −225.7 | −100.4 | −134.3 | −67.2 |
| Growth | ||||||||||
| EPS, diluted | −0.46 | −0.32 | −0.42 | −1.53 | −1.63 | −1.80 | −3.03 | −19.17 | −22.70 | −12.39 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −8.7% | −8.1% | −9.5% | −29.8% | −24.4% | −19.9% | −43.1% | −27.7% | −58.6% | −32.3% |
| Net margin | −11.6% | −8.3% | −10.0% | −32.9% | −29.3% | −26.6% | −43.9% | −25.0% | −43.0% | −27.6% |
| Free cash flow margin | 5.5% | −3.2% | −6.9% | −36.6% | −2.2% | −9.0% | −21.5% | −12.0% | −12.9% | −17.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.6 | 10.3 | 4.8 | −59.2 | 33.6 | 3.2 | −62.1 | −19.8 | −15.1 | −30.4 |
| Capital expenditure | −12.3 | −17.4 | −21.9 | −47.6 | −41.6 | −45.7 | −48.5 | −28.7 | −25.1 | −12.1 |
| Free cash flow | 12.2 | −7.1 | −17.2 | −106.7 | −8.0 | −42.5 | −110.6 | −48.4 | −40.3 | −42.5 |
| Growth | −158.1% | |||||||||
| Buybacks | −10.0 | −1.7 | −1.3 | −0.9 | 0.0 | −0.7 | −0.2 | 0.0 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.9 | 56.1 | 66.4 | 176.5 | 654.2 | 521.8 | 391.8 | 210.8 | 183.2 | 95.0 |
| Total debt | n/a | n/a | n/a | n/a | 538.4 | 574.2 | 737.4 | 511.6 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 115.7 | −52.4 | −345.6 | −300.8 | n/a | n/a |
| Shareholders’ equity | 138.5 | 140.1 | 170.7 | 148.5 | 243.9 | 349.4 | 68.1 | 48.1 | −67.3 | −44.5 |
| Debt to equity | n/a | n/a | n/a | n/a | 2.21 | 1.64 | 10.83 | 10.63 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 222.8 | 218.9 | 249.8 | 291.6 | 366.6 | 469.6 | 514.8 | 402.0 | 312.5 | 243.7 | |
| Growth | −1.8% | +14.1% | +16.7% | +25.7% | +28.1% | +9.6% | −21.9% | −22.3% | −22.0% | |
| 63.2 | 58.2 | 62.5 | 78.9 | 106.3 | 156.9 | 184.7 | 116.1 | 77.4 | 69.4 | |
| 40.2 | 40.0 | 55.7 | 82.1 | 108.4 | 158.4 | 193.7 | 103.9 | 79.8 | 54.7 | |
| 43.0 | 43.1 | 45.9 | 57.0 | 60.6 | 76.8 | 120.6 | 91.2 | 79.8 | 44.4 | |
| −19.4 | −17.8 | −23.7 | −87.0 | −89.5 | −93.3 | −221.9 | −111.4 | −183.2 | −78.7 | |
| Growth | ||||||||||
| −19.9 | −17.7 | −24.2 | −93.2 | −105.1 | n/a | n/a | n/a | n/a | n/a | |
| 5.9 | 0.5 | 0.9 | 2.8 | 2.5 | −2.4 | 1.7 | 4.2 | 2.7 | 3.5 | |
| −25.9 | −18.2 | −25.0 | −96.1 | −107.6 | −125.0 | −225.7 | −100.4 | −134.3 | −67.2 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −0.46 | −0.32 | −0.42 | −1.53 | −1.63 | −1.80 | −3.03 | −19.17 | −22.70 | −8.57 | |
| −0.46 | −0.32 | −0.42 | −1.53 | −1.63 | −1.80 | −3.03 | −19.17 | −22.70 | −12.39 | |
| Growth | ||||||||||
| 56.1 | 56.4 | 59.2 | 62.6 | 65.9 | 69.6 | 74.5 | 5.2 | 5.9 | 7.8 | |
| 56.1 | 56.4 | 59.2 | 62.6 | 65.9 | 69.6 | 74.5 | 5.2 | 5.9 | 8.6 | |
| Growth | +0.5% | +5.0% | +5.7% | +5.3% | +5.6% | +7.0% | −93.0% | +12.9% | +46.1% | |
† 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.