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 | 523.7 | 407.2 | 310.6 | 223.5 | 104.1 | 199.8 | 361.5 | 356.8 | 557.7 | 500.7 |
| Growth | −22.3% | −23.7% | −28.0% | −53.4% | +92.0% | +80.9% | −1.3% | +56.3% | −10.2% | |
| Operating income | 15.8 | −31.8 | −32.1 | −75.6 | −80.6 | −22.8 | −15.0 | 10.5 | 37.3 | 33.9 |
| Net income | 12.3 | −22.6 | −40.6 | −75.2 | −84.4 | −41.4 | −38.8 | −23.6 | −75.8 | 38.1 |
| Growth | −283.1% | |||||||||
| EPS, diluted | 1.00 | −1.82 | −3.26 | −5.95 | −6.29 | −2.00 | −1.56 | −1.18 | −3.12 | 1.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 7.7% | 0.7% | −1.2% | −6.4% | −13.0% | 5.7% | 7.1% | 11.7% | 12.0% | 14.6% |
| Operating margin | 3.0% | −7.8% | −10.3% | −33.8% | −77.5% | −11.4% | −4.2% | 2.9% | 6.7% | 6.8% |
| Net margin | 2.4% | −5.5% | −13.1% | −33.6% | −81.2% | −20.7% | −10.7% | −6.6% | −13.6% | 7.6% |
| Free cash flow margin | −2.6% | 9.7% | −10.9% | −11.0% | −66.1% | −28.9% | 1.0% | −2.2% | 7.2% | 6.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | 40.3 | −31.6 | −19.0 | −58.9 | −55.4 | 11.5 | 4.8 | 44.9 | 34.8 |
| Capital expenditure | −13.8 | −1.0 | −2.2 | −5.6 | −9.8 | −2.3 | −7.8 | −12.7 | −5.0 | −3.4 |
| Free cash flow | −13.6 | 39.4 | −33.8 | −24.6 | −68.8 | −57.7 | 3.7 | −8.0 | 39.9 | 31.4 |
| Growth | −185.9% | −315.7% | −21.3% | |||||||
| Dividends paid | −4.5 | −3.4 | n/a | n/a | n/a | n/a | n/a | 0.0 | −27.9 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 92.8 | 87.8 | 45.1 | 66.3 | 54.0 | 26.2 | 37.9 | 40.6 | 44.5 | 64.3 |
| Total debt | n/a | n/a | n/a | 10.2 | 55.3 | 79.5 | 92.2 | 29.4 | 108.4 | 107.2 |
| Net cash (debt) | n/a | n/a | n/a | 56.1 | −1.2 | −53.2 | −54.3 | 11.1 | −64.0 | −42.9 |
| Shareholders’ equity | 256.9 | 231.7 | 193.6 | 117.2 | 30.5 | −1.7 | −28.6 | −46.2 | −150.3 | −107.4 |
| Debt to equity | n/a | n/a | n/a | 0.09 | 1.81 | n/a | n/a | n/a | 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 | ||||||||||
| 523.7 | 407.2 | 310.6 | 223.5 | 104.1 | 199.8 | 361.5 | 356.8 | 557.7 | 500.7 | |
| Growth | −22.3% | −23.7% | −28.0% | −53.4% | +92.0% | +80.9% | −1.3% | +56.3% | −10.2% | |
| 483.6 | 406.5 | 320.1 | 244.3 | 121.9 | 191.6 | 338.9 | 316.3 | 492.4 | 427.8 | |
| 40.2 | 3.0 | −3.6 | −14.3 | −13.5 | 11.5 | 25.8 | 41.8 | 67.0 | 73.2 | |
| Growth | −92.5% | −221.1% | +125.4% | +61.7% | +60.5% | +9.2% | ||||
| 0.4 | 0.3 | 0.0 | 1.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 36.4 | 33.0 | 29.1 | 38.3 | 29.8 | 27.5 | 28.2 | 27.5 | 32.9 | 39.3 | |
| 15.8 | −31.8 | −32.1 | −75.6 | −80.6 | −22.8 | −15.0 | 10.5 | 37.3 | 33.9 | |
| Growth | −300.5% | +255.9% | −9.2% | |||||||
| 15.8 | −31.4 | −30.4 | −75.4 | −85.9 | −40.0 | −36.5 | −22.1 | −70.0 | −10.9 | |
| 3.5 | −8.8 | 10.2 | −0.1 | 0.2 | 1.4 | 2.3 | 1.5 | 5.8 | −49.0 | |
| 12.3 | −22.6 | −40.6 | −75.2 | −84.4 | −41.4 | −38.8 | −23.6 | −75.8 | 38.1 | |
| Growth | −283.1% | |||||||||
| Per share | ||||||||||
| 1.00 | −1.82 | −3.26 | −5.95 | −6.29 | −2.00 | −1.56 | −1.18 | −3.12 | 1.16 | |
| 1.00 | −1.82 | −3.26 | −5.95 | −6.29 | −2.00 | −1.56 | −1.18 | −3.12 | 1.09 | |
| Growth | −282.0% | |||||||||
| 12.3 | 12.3 | 12.3 | 12.4 | 13.4 | 20.8 | 24.8 | 28.4 | 30.7 | 31.8 | |
| 12.3 | 12.3 | 12.3 | 12.4 | 13.4 | 20.8 | 24.8 | 28.4 | 30.7 | 33.8 | |
| Growth | +0.2% | +0.3% | +0.3% | +8.7% | +54.6% | +19.6% | +14.2% | +8.3% | +10.0% | |
† The diluted share count jumps at 2021, 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.