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 | 270.9 | 279.6 | 308.9 | 276.8 | 77.9 | 139.1 | 203.1 | 222.7 | 210.5 | 203.0 |
| Growth | +3.2% | +10.5% | −10.4% | −71.9% | +78.6% | +46.1% | +9.7% | −5.5% | −3.6% | |
| Operating income | 20.7 | 20.4 | 23.6 | 9.1 | −61.3 | −41.8 | −28.5 | −12.0 | −14.0 | −5.3 |
| Net income | 9.7 | 30.9 | 14.0 | −26.4 | −65.2 | 31.9 | −36.2 | −30.7 | −35.3 | −14.1 |
| Growth | +218.9% | −54.5% | −288.3% | −213.4% | ||||||
| EPS, diluted | 0.41 | 1.33 | 0.60 | −1.17 | −3.00 | 1.42 | −1.64 | −1.38 | −1.58 | −0.62 |
| Growth | +224.4% | −54.9% | −295.0% | −215.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.6% | 7.3% | 7.6% | 3.3% | −78.7% | −30.1% | −14.0% | −5.4% | −6.7% | −2.6% |
| Net margin | 3.6% | 11.0% | 4.5% | −9.5% | −83.7% | 23.0% | −17.8% | −13.8% | −16.8% | −7.0% |
| Free cash flow margin | −7.0% | −15.0% | −10.0% | −7.6% | −62.6% | −20.9% | −17.6% | −6.4% | −4.5% | −1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 30.2 | 23.9 | 32.6 | 24.6 | −30.2 | −13.5 | −26.4 | −9.7 | −3.8 | −1.6 |
| Capital expenditure | −49.2 | −65.9 | −63.5 | −45.7 | −18.5 | −15.6 | −9.4 | −4.5 | −5.5 | −1.3 |
| Free cash flow | −19.0 | −42.1 | −30.9 | −21.1 | −48.7 | −29.1 | −35.7 | −14.2 | −9.4 | −2.9 |
| Growth | ||||||||||
| Buybacks | −2.9 | −6.5 | −2.3 | −11.2 | −0.7 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.0 | 13.7 | 14.5 | 12.1 | 26.8 | 83.3 | 29.9 | 12.9 | 12.3 | 10.5 |
| Total debt | 148.5 | 134.5 | 167.0 | 209.2 | 285.0 | 236.9 | 215.6 | 210.3 | 202.7 | 185.1 |
| Net cash (debt) | −129.5 | −120.8 | −152.6 | −197.1 | −258.1 | −153.7 | −185.7 | −197.4 | −190.4 | −174.6 |
| Shareholders’ equity | 142.2 | 177.3 | 175.6 | 135.3 | 77.8 | 104.1 | 62.9 | 33.1 | −4.4 | −18.2 |
| Debt to equity | 1.04 | 0.76 | 0.95 | 1.55 | 3.66 | 2.28 | 3.43 | 6.36 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 19.0 | 13.7 | 14.5 | 12.1 | 26.8 | 83.3 | 29.9 | 12.9 | 12.3 | 10.5 | |
| 8.8 | 13.1 | 8.0 | 7.1 | 2.4 | 5.4 | 6.2 | 7.6 | 5.3 | 4.6 | |
| 1.4 | 1.4 | 1.4 | 1.7 | 1.1 | 1.4 | 1.6 | 1.6 | 1.7 | 1.7 | |
| 211.9 | 264.7 | 257.7 | 258.1 | 353.1 | 306.7 | 287.0 | 262.4 | 214.7 | 208.0 | |
| 19.8 | 20.3 | 19.4 | 26.4 | 28.1 | 26.8 | 25.5 | 25.5 | 23.7 | 24.6 | |
| 405.8 | 423.4 | 439.2 | 675.0 | 690.2 | 687.7 | 587.1 | 533.1 | 471.0 | 434.9 | |
| Growth | +4.3% | +3.7% | +53.7% | +2.2% | −0.4% | −14.6% | −9.2% | −11.6% | −7.7% | |
| Liabilities | ||||||||||
| 148.5 | 134.5 | 167.0 | 209.2 | 285.0 | 236.9 | 215.6 | 210.3 | 202.7 | 185.1 | |
| calc | 148.5 | 134.5 | 167.0 | 209.2 | 285.0 | 236.9 | 215.6 | 210.3 | 202.7 | 185.1 |
| 259.2 | 241.8 | 259.3 | 535.4 | 609.0 | 582.6 | 523.8 | 500.1 | 475.8 | 453.0 | |
| Equity | ||||||||||
| 1.7 | 33.1 | 47.0 | 20.6 | −44.6 | −12.6 | −48.8 | −79.5 | −114.8 | −128.9 | |
| 142.2 | 177.3 | 175.6 | 135.3 | 77.8 | 104.1 | 62.9 | 33.1 | −4.4 | −18.2 | |
| Growth | +24.7% | −0.9% | −22.9% | −42.5% | +33.8% | −39.6% | −47.4% | −113.2% | ||
| Per share and net cash | ||||||||||
| calc | −129.5 | −120.8 | −152.6 | −197.1 | −258.1 | −153.7 | −185.7 | −197.4 | −190.4 | −174.6 |
Lines marked calc are worked out here from filed figures; point at one for how.