Closing prices at the end of each trading day, from 13 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 | n/a | 27.7 | 251.0 | 272.3 | 225.1 | 253.2 | 228.0 | 235.6 | 230.5 | 228.4 |
| Growth | +806.6% | +8.5% | −17.3% | +12.5% | −9.9% | +3.3% | −2.2% | −0.9% | ||
| Operating income | −276.6 | −292.4 | −94.7 | −39.0 | −30.4 | 1.3 | 23.7 | 32.6 | 31.0 | 37.3 |
| Net income | −276.0 | −292.0 | −113.6 | −75.6 | −60.0 | −29.1 | 0.0 | 21.6 | 30.3 | 31.1 |
| Growth | +1,079,450.0% | +40.2% | +2.8% | |||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.52 | −0.72 | 0.00 | 0.45 | 0.62 | 0.61 |
| Growth | +37.8% | −1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −1,056.1% | −37.7% | −14.3% | −13.5% | 0.5% | 10.4% | 13.9% | 13.4% | 16.3% |
| Net margin | n/a | −1,054.6% | −45.3% | −27.8% | −26.7% | −11.5% | 0.0% | 9.2% | 13.1% | 13.6% |
| Free cash flow margin | n/a | −624.5% | −9.8% | 8.1% | 0.3% | 8.2% | −6.9% | 11.4% | 16.9% | 18.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −141.7 | −172.5 | −24.1 | 22.4 | 0.8 | 20.7 | −15.8 | 27.0 | 38.9 | 41.8 |
| Capital expenditure | −4.3 | −0.4 | −0.4 | −0.3 | −0.0 | 0.0 | 0.0 | −0.1 | −0.1 | −0.1 |
| Free cash flow | −146.0 | −172.9 | −24.5 | 22.1 | 0.7 | 20.7 | −15.8 | 26.9 | 38.9 | 41.7 |
| Growth | −96.7% | +2,740.4% | −176.6% | +44.6% | +7.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 194.5 | 81.7 | 108.4 | 60.0 | 85.3 | 63.1 | 76.2 | 84.6 | 69.2 | 29.6 |
| Total debt | n/a | 48.5 | 151.9 | 95.0 | 98.3 | 97.1 | 98.3 | 99.7 | 67.0 | 22.5 |
| Net cash (debt) | n/a | 33.2 | −43.5 | −34.9 | −13.0 | −34.0 | −22.1 | −15.1 | 2.2 | 7.1 |
| Shareholders’ equity | 209.8 | 53.3 | 34.3 | 17.5 | −6.0 | −2.4 | 21.6 | 53.4 | 92.1 | 130.3 |
| Debt to equity | n/a | 0.91 | 4.43 | 5.44 | n/a | n/a | 4.55 | 1.86 | 0.73 | 0.17 |
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 | ||||||||||
| 194.5 | 81.7 | 108.4 | 60.0 | 85.3 | 63.1 | 76.2 | 84.6 | 69.2 | 29.6 | |
| n/a | 9.7 | 20.8 | 28.9 | 25.5 | 32.5 | 40.4 | 47.8 | 32.0 | 53.7 | |
| n/a | 2.0 | 2.6 | 3.2 | 3.5 | 7.1 | 4.5 | 7.1 | 8.7 | 5.5 | |
| 5.2 | 4.5 | 4.0 | 3.3 | 2.5 | 1.8 | 1.1 | 0.9 | 0.5 | 0.2 | |
| 252.8 | 165.5 | 259.1 | 234.9 | 244.2 | 226.6 | 222.1 | 230.5 | 213.3 | 216.3 | |
| Growth | −34.5% | +56.5% | −9.3% | +4.0% | −7.2% | −2.0% | +3.8% | −7.5% | +1.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 14.3 | 0.0 | 0.0 | 34.0 | 45.3 | 22.5 | |
| n/a | 48.5 | 151.9 | 95.0 | 84.0 | 97.1 | 98.3 | 65.7 | 21.7 | 0.0 | |
| calc | n/a | 48.5 | 151.9 | 95.0 | 98.3 | 97.1 | 98.3 | 99.7 | 67.0 | 22.5 |
| 43.0 | 112.2 | 224.8 | 217.4 | 250.2 | 229.0 | 200.5 | 177.1 | 121.2 | 86.0 | |
| Equity | ||||||||||
| −796.5 | −1,088.5 | −1,202.0 | −1,277.6 | −1,337.6 | −1,366.8 | −1,366.8 | −1,345.2 | −1,314.9 | −1,283.8 | |
| 209.8 | 53.3 | 34.3 | 17.5 | −6.0 | −2.4 | 21.6 | 53.4 | 92.1 | 130.3 | |
| Growth | −74.6% | −35.6% | −49.1% | −134.1% | +147.3% | +72.4% | +41.5% | |||
| Per share and net cash | ||||||||||
| calc | n/a | 33.2 | −43.5 | −34.9 | −13.0 | −34.0 | −22.1 | −15.1 | 2.2 | 7.1 |
| 36.8 | 37.6 | 38.3 | 39.2 | 40.1 | 41.2 | 46.3 | 47.6 | 49.1 | 50.4 | |
| calc | 5.70 | 1.42 | 0.90 | 0.45 | −0.15 | −0.06 | 0.47 | 1.12 | 1.88 | 2.59 |
Lines marked calc are worked out here from filed figures; point at one for how.