Closing prices at the end of each trading day, from 11 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 | 399.5 | 403.5 | 419.5 | 388.6 | 356.0 | 367.0 | 376.4 | 371.3 | 356.0 | 357.5 |
| Growth | +1.0% | +3.9% | −7.4% | −8.4% | +3.1% | +2.6% | −1.3% | −4.1% | +0.4% | |
| Operating income | −131.8 | −295.5 | −138.9 | −310.5 | −21.3 | −28.9 | −74.9 | −73.6 | −59.5 | 4.5 |
| Net income | −117.2 | −281.4 | −159.3 | −339.0 | −47.9 | −50.0 | −66.6 | −79.4 | −60.2 | −10.0 |
| Growth | ||||||||||
| EPS, diluted | −2.10 | −4.90 | n/a | −5.33 | −0.67 | −15.51 | −17.71 | −19.88 | −15.53 | 4.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −33.0% | −73.2% | −33.1% | −79.9% | −6.0% | −7.9% | −19.9% | −19.8% | −16.7% | 1.3% |
| Net margin | −29.3% | −69.7% | −38.0% | −87.2% | −13.5% | −13.6% | −17.7% | −21.4% | −16.9% | −2.8% |
| Free cash flow margin | −15.8% | −16.5% | −18.3% | −1.9% | 0.1% | 2.5% | 9.0% | 7.4% | 4.9% | 6.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −55.9 | −56.4 | −72.6 | −4.6 | 0.7 | 9.9 | 34.9 | 28.9 | 18.1 | 22.7 |
| Capital expenditure | −7.1 | −10.2 | −4.2 | −2.7 | −0.5 | −0.8 | −1.1 | −1.6 | −0.8 | −1.0 |
| Free cash flow | −63.0 | −66.6 | −76.8 | −7.4 | 0.2 | 9.1 | 33.8 | 27.3 | 17.3 | 21.8 |
| Growth | +3,672.1% | +273.4% | −19.1% | −36.8% | +26.0% | |||||
| Buybacks | −18.3 | −1.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −7.9 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 84.1 | 37.9 | 44.1 | 46.6 | 31.1 | 21.9 | 20.0 | 22.8 | 29.9 | 23.6 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 41.2 | 41.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 22.8 | −11.3 | −18.0 |
| Shareholders’ equity | 904.9 | 656.5 | 551.6 | 259.0 | 229.0 | 223.2 | 144.2 | 56.1 | −8.3 | 111.4 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a | 0.37 |
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 | ||||||||||
| 399.5 | 403.5 | 419.5 | 388.6 | 356.0 | 367.0 | 376.4 | 371.3 | 356.0 | 357.5 | |
| Growth | +1.0% | +3.9% | −7.4% | −8.4% | +3.1% | +2.6% | −1.3% | −4.1% | +0.4% | |
| 173.1 | 193.6 | 200.2 | 199.6 | 180.7 | 203.0 | 205.3 | 205.6 | 208.7 | 212.8 | |
| 87.0 | 89.0 | 77.0 | 61.8 | 38.7 | 39.1 | 37.0 | 33.7 | 33.1 | 30.2 | |
| 97.5 | 74.7 | 84.5 | 66.4 | 55.8 | 61.7 | 61.2 | 51.2 | 47.7 | 47.6 | |
| −131.8 | −295.5 | −138.9 | −310.5 | −21.3 | −28.9 | −74.9 | −73.6 | −59.5 | 4.5 | |
| Growth | ||||||||||
| −121.2 | −284.1 | −155.6 | −340.0 | −47.0 | −49.2 | −64.8 | −77.8 | −59.3 | −8.1 | |
| −4.0 | −2.7 | 3.7 | −1.0 | 0.9 | 0.9 | 1.7 | 1.5 | 0.9 | 1.9 | |
| −117.2 | −281.4 | −159.3 | −339.0 | −47.9 | −50.0 | −66.6 | −79.4 | −60.2 | −10.0 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −2.10 | −4.90 | n/a | −5.33 | −0.67 | −15.51 | −17.71 | −19.88 | −15.53 | 4.30 | |
| −2.10 | −4.90 | n/a | −5.33 | −0.67 | −15.51 | −17.71 | −19.88 | −15.53 | 4.25 | |
| Growth | ||||||||||
| 55.7 | 57.5 | n/a | 63.6 | 71.2 | 4.0 | 4.6 | 4.8 | 5.0 | 5.2 | |
| 55.7 | 57.5 | n/a | 63.6 | 71.2 | 4.0 | 4.6 | 4.8 | 5.0 | 5.3 | |
| Growth | +3.2% | +11.9% | −94.3% | +14.7% | +3.8% | +4.2% | +5.9% | |||
† 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.