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 | 447.4 | 467.0 | 460.0 | 447.1 | 383.9 | 234.7 | 238.4 | 255.3 | 304.3 | 381.1 |
| Growth | +4.4% | −1.5% | −2.8% | −14.1% | −38.9% | +1.6% | +7.1% | +19.2% | +25.2% | |
| Operating income | 14.4 | 7.8 | 7.6 | −14.7 | n/a | n/a | n/a | 57.9 | 68.7 | n/a |
| Net income | −28.0 | −44.2 | −53.6 | −36.0 | −295.4 | 125.6 | −54.4 | −21.1 | −2.1 | −70.8 |
| Growth | −143.3% | |||||||||
| EPS, diluted | −0.97 | −1.50 | −26.97 | −17.87 | −144.08 | 37.92 | −9.27 | −3.85 | −0.54 | −4.22 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.2% | 1.7% | 1.7% | −3.3% | n/a | n/a | n/a | 22.7% | 22.6% | n/a |
| Net margin | −6.3% | −9.5% | −11.7% | −8.1% | −76.9% | 53.5% | −22.8% | −8.3% | −0.7% | −18.6% |
| Free cash flow margin | −2.3% | 3.3% | 3.2% | −3.4% | −5.8% | −16.7% | −11.4% | −2.8% | −8.9% | −2.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 52.3 | 55.6 | 36.9 | 5.2 | −6.8 | −28.8 | −2.6 | 10.7 | −1.8 | 24.4 |
| Capital expenditure | −62.4 | −40.0 | −22.0 | −20.3 | −15.6 | −10.4 | −24.6 | −17.9 | −25.2 | −33.3 |
| Free cash flow | −10.1 | 15.6 | 14.9 | −15.1 | −22.4 | −39.2 | −27.1 | −7.3 | −27.0 | −8.9 |
| Growth | −4.7% | −201.2% | ||||||||
| Buybacks | −2.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.0 | 17.6 | 31.3 | 24.0 | 17.9 | 78.7 | 16.9 | 4.1 | 17.0 | 11.0 |
| Total debt | n/a | n/a | n/a | n/a | 908.9 | 683.1 | 671.0 | 629.4 | 651.4 | 689.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −891.0 | −604.4 | −654.1 | −625.3 | −634.4 | −678.7 |
| Shareholders’ equity | 116.9 | 80.4 | 35.3 | 14.4 | −279.3 | −46.8 | −101.7 | −115.1 | 71.8 | −0.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 9.07 | 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 | ||||||||||
| 447.4 | 467.0 | 460.0 | 447.1 | 383.9 | 234.7 | 238.4 | 255.3 | 304.3 | 381.1 | |
| Growth | +4.4% | −1.5% | −2.8% | −14.1% | −38.9% | +1.6% | +7.1% | +19.2% | +25.2% | |
| 23.7 | 23.6 | 27.0 | 27.5 | 27.9 | 32.3 | 30.3 | 32.2 | 34.1 | 39.9 | |
| 14.4 | 7.8 | 7.6 | −14.7 | n/a | n/a | n/a | 57.9 | 68.7 | n/a | |
| Growth | −45.5% | −3.0% | −293.2% | +18.6% | ||||||
| −27.6 | −41.7 | −55.4 | −35.6 | −295.0 | 126.2 | −54.3 | −20.9 | −3.0 | −72.2 | |
| 0.4 | 2.5 | −1.8 | 0.4 | 0.4 | 0.6 | 0.1 | 0.3 | 0.2 | 0.3 | |
| −28.0 | −44.2 | −53.6 | −36.0 | −295.4 | 125.6 | −54.4 | −21.1 | −2.1 | −70.8 | |
| Growth | −143.3% | |||||||||
| Per share | ||||||||||
| −0.97 | −1.50 | −26.97 | −17.87 | −144.08 | 38.24 | −9.27 | −3.85 | −0.54 | −4.22 | |
| −0.97 | −1.50 | −26.97 | −17.87 | −144.08 | 37.92 | −9.27 | −3.85 | −0.54 | −4.22 | |
| Growth | −124.4% | |||||||||
| 28.9 | 29.5 | 2.0 | 2.0 | 2.1 | 2.8 | 6.4 | 6.8 | 14.1 | 18.1 | |
| 28.9 | 29.5 | 2.0 | 2.0 | 2.1 | 2.8 | 6.4 | 6.8 | 14.1 | 18.1 | |
| Growth | +1.9% | −93.3% | +1.5% | +1.7% | +35.3% | +129.3% | +6.7% | +107.9% | +28.2% | |
† The diluted share count jumps at 2018 and 2022 and 2024, 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.