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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 69.4 | −28.2 | 40.9 | 49.2 | 15.5 | 15.6 | 7.7 | 29.3 | 11.1 | 5.7 | |
| Growth | −140.7% | +20.2% | −68.4% | +0.2% | −50.5% | +280.3% | −62.3% | −48.8% | ||
| 50.7 | 52.4 | 43.0 | 44.9 | 45.7 | 46.2 | 47.2 | 46.1 | 45.3 | 35.9 | |
| Investment | ||||||||||
| −43.8 | −43.7 | −64.0 | −54.0 | −23.8 | −18.2 | −18.0 | −20.5 | −18.3 | −12.9 | |
| calc | 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% | ||||||||
| calc | 0.95 | −2.59 | −0.73 | −0.11 | −0.19 | −0.06 | −0.23 | 0.19 | −0.15 | −0.15 |
| n/a | 282.5 | −461.3 | −39.4 | 719.3 | −36.1 | −17.5 | −17.6 | −1.0 | −11.0 | |
| Financing | ||||||||||
| n/a | −45.8 | 215.1 | 5.3 | −714.9 | 2.6 | −5.2 | −2.9 | −13.2 | −2.5 | |
| −7.6 | −7.7 | −8.8 | −8.9 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.