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 | 585.0 | 619.8 | 524.2 | 489.5 | 427.5 | 477.6 | 498.7 | 489.3 | 464.3 | 422.2 |
| Growth | +6.0% | −15.4% | −6.6% | −12.7% | +11.7% | +4.4% | −1.9% | −5.1% | −9.1% | |
| Operating income | 34.8 | 31.8 | −195.0 | −17.6 | −117.5 | −9.0 | −21.1 | −21.8 | −27.5 | −18.9 |
| Net income | 6.7 | 162.2 | −263.0 | −46.7 | −100.6 | −13.2 | −26.1 | −50.2 | −38.3 | −34.0 |
| Growth | +2,334.9% | −262.1% | ||||||||
| EPS, diluted | 0.25 | 5.85 | −8.30 | −1.13 | −2.68 | −0.79 | −0.83 | −1.35 | −1.11 | −1.07 |
| Growth | +2,240.0% | −241.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.9% | 5.1% | −37.2% | −3.6% | −27.5% | −1.9% | −4.2% | −4.5% | −5.9% | −4.5% |
| Net margin | 1.1% | 26.2% | −50.2% | −9.5% | −23.5% | −2.8% | −5.2% | −10.2% | −8.2% | −8.1% |
| Free cash flow margin | 4.4% | −11.6% | −4.4% | −1.0% | −1.9% | −0.6% | −2.1% | 1.8% | −1.6% | −1.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 69.4 | −28.2 | 40.9 | 49.2 | 15.5 | 15.6 | 7.7 | 29.3 | 11.1 | 5.7 |
| Capital expenditure | −43.8 | −43.7 | −64.0 | −54.0 | −23.8 | −18.2 | −18.0 | −20.5 | −18.3 | −12.9 |
| Free cash flow | 25.5 | −72.0 | −23.1 | −4.8 | −8.2 | −2.6 | −10.2 | 8.8 | −7.2 | −7.2 |
| Growth | −381.8% | −181.9% | ||||||||
| Dividends paid | −7.6 | −7.7 | −8.8 | −8.9 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.3 | 224.4 | 18.0 | 17.9 | 48.1 | 28.7 | 12.8 | 21.9 | 18.1 | 11.4 |
| Total debt | 798.5 | 808.1 | 842.8 | 776.4 | 83.9 | 154.1 | 152.7 | 153.3 | 148.6 | 159.5 |
| Net cash (debt) | −792.2 | −583.6 | −824.8 | −758.4 | −35.8 | −125.5 | −139.9 | −131.4 | −130.5 | −148.2 |
| Shareholders’ equity | 0.0 | 0.0 | −31.3 | −44.6 | −33.7 | −31.9 | 186.3 | 125.0 | 74.5 | 34.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.82 | 1.23 | 1.99 | 4.69 |
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 | ||||||||||
| 6.3 | 224.4 | 18.0 | 17.9 | 48.1 | 28.7 | 12.8 | 21.9 | 18.1 | 11.4 | |
| 93.4 | 108.4 | 133.4 | 83.2 | 84.6 | 71.4 | 74.1 | 65.5 | 61.5 | 59.8 | |
| 67.1 | 82.6 | 120.9 | 67.1 | 62.5 | 75.0 | 80.7 | 71.6 | 61.9 | 66.0 | |
| 230.1 | 259.3 | 361.0 | 374.5 | 223.7 | n/a | n/a | n/a | n/a | n/a | |
| 443.5 | 454.6 | 94.5 | 94.8 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
| 1,358.3 | 1,473.7 | 1,500.9 | 1,542.0 | 625.0 | 579.1 | 546.1 | 510.9 | 456.9 | 440.8 | |
| Growth | +8.5% | +1.8% | +2.7% | −59.5% | −7.3% | −5.7% | −6.5% | −10.6% | −3.5% | |
| Liabilities | ||||||||||
| 12.8 | 17.3 | 31.3 | 19.1 | 4.9 | 3.1 | 3.3 | 3.9 | 5.0 | 5.8 | |
| 785.7 | 790.8 | 811.5 | 757.3 | 79.0 | 151.1 | 149.4 | 149.4 | 143.6 | 153.8 | |
| calc | 798.5 | 808.1 | 842.8 | 776.4 | 83.9 | 154.1 | 152.7 | 153.3 | 148.6 | 159.5 |
| 1,048.9 | 988.9 | 1,081.6 | 1,095.7 | 265.7 | 301.1 | 295.2 | 308.1 | 288.9 | 294.4 | |
| Equity | ||||||||||
| 55.2 | 211.1 | −58.5 | −105.3 | −205.9 | −219.1 | −245.2 | −295.3 | −333.6 | −367.6 | |
| 0.0 | 0.0 | −31.3 | −44.6 | −33.7 | −31.9 | 186.3 | 125.0 | 74.5 | 34.0 | |
| Growth | −32.9% | −40.4% | −54.4% | |||||||
| Per share and net cash | ||||||||||
| calc | −792.2 | −583.6 | −824.8 | −758.4 | −35.8 | −125.5 | −139.9 | −131.4 | −130.5 | −148.2 |
| 0.0 | 27.6 | 42.1 | 42.3 | 42.7 | 43.0 | 43.9 | 47.3 | 49.9 | 50.2 | |
| calc | 0.00 | 0.00 | −0.74 | −1.05 | −0.79 | −0.74 | 4.25 | 2.64 | 1.49 | 0.68 |
Lines marked calc are worked out here from filed figures; point at one for how.