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 | 118.5 | 125.2 | 149.1 | 48.1 | 57.0 | 40.8 | 36.7 | 49.9 | 47.1 | 49.1 |
| Growth | +5.7% | +19.1% | −67.8% | +18.7% | −28.5% | −10.1% | +36.1% | −5.7% | +4.2% | |
| Operating income | 17.6 | 20.1 | 44.3 | −7.7 | −0.0 | −16.2 | −9.3 | −10.0 | −5.8 | −6.3 |
| Net income | 0.0 | −15.8 | 181.5 | −26.9 | 6.7 | 9.4 | 468.3 | 5.9 | 5.9 | 13.8 |
| Growth | −42,843.2% | −114.8% | +40.9% | +4,882.6% | −98.7% | −1.3% | +135.5% | |||
| EPS, diluted | −0.10 | −1.92 | 20.71 | −3.09 | 0.77 | 1.09 | 54.20 | 0.69 | 0.68 | 1.60 |
| Growth | −114.9% | +41.6% | +4,872.5% | −98.7% | −1.4% | +135.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.9% | 16.1% | 29.7% | −15.9% | −0.0% | −39.6% | −25.3% | −20.0% | −12.3% | −12.9% |
| Net margin | 0.0% | −12.6% | 121.7% | −56.0% | 11.7% | 23.0% | 1,277.3% | 11.9% | 12.5% | 28.1% |
| Free cash flow margin | −65.4% | −49.6% | −128.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.2 | −25.1 | −181.2 | −35.7 | 5.6 | −11.0 | −45.4 | −31.1 | 1.3 | −2.9 |
| Capital expenditure | −79.7 | −37.0 | −10.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −77.5 | −62.1 | −191.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.5 | 42.7 | 36.4 | 51.2 | 36.8 | 50.7 | 113.4 | 36.7 | 19.9 | 14.1 |
| Total debt | 841.5 | 894.5 | 277.2 | 241.5 | 236.1 | 176.8 | 184.5 | 179.1 | 181.9 | 210.8 |
| Net cash (debt) | −824.0 | −851.8 | −240.9 | −190.3 | −199.3 | −126.0 | −71.0 | −142.4 | −161.9 | −196.8 |
| Shareholders’ equity | 205.9 | 189.2 | 359.7 | 332.6 | 341.8 | 351.2 | 819.5 | 826.0 | 832.3 | 846.7 |
| Debt to equity | 4.09 | 4.73 | 0.77 | 0.73 | 0.69 | 0.50 | 0.23 | 0.22 | 0.22 | 0.25 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.9% | 16.1% | 29.7% | −15.9% | −0.0% | −39.6% | −25.3% | −20.0% | −12.3% | −12.9% | |
| −16.0% | −23.8% | 9.9% | −89.4% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0% | −12.6% | 121.7% | −56.0% | 11.7% | 23.0% | 1,277.3% | 11.9% | 12.5% | 28.1% | |
| −65.4% | −49.6% | −128.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 4.6% | 5.0% | 7.6% | 18.1% | 16.3% | 30.5% | 27.1% | 18.4% | 11.6% | 11.9% | |
| 67.3% | 29.6% | 7.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 21.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 0.0% | −8.4% | 50.4% | −8.1% | 2.0% | 2.7% | 57.1% | 0.7% | 0.7% | 1.6% | |
| 0.0% | −1.2% | 21.0% | −3.1% | 0.8% | 1.2% | 38.4% | 0.6% | 0.5% | 1.2% | |
| Balance and payout | ||||||||||
| 4.09 | 4.73 | 0.77 | 0.73 | 0.69 | 0.50 | 0.23 | 0.22 | 0.22 | 0.25 | |
| 81.1% | 84.1% | 55.9% | 59.1% | 58.9% | 52.9% | 31.0% | 18.8% | 20.3% | 23.5% | |