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 | 28.4 | 39.4 | 41.0 | 66.1 | 60.2 | 56.4 | 80.7 | n/a | n/a | 80.4 |
| Growth | +38.4% | +4.3% | +61.0% | −8.9% | −6.4% | +43.1% | ||||
| Operating income | 4.8 | 1.6 | −3.9 | 3.9 | −1.8 | 14.8 | 32.6 | 28.7 | 27.9 | 26.3 |
| Net income | −0.4 | −13.4 | −11.1 | −14.8 | −22.8 | 8.6 | 18.9 | 6.1 | 5.0 | 3.1 |
| Growth | +119.9% | −68.0% | −17.0% | −38.7% | ||||||
| EPS, diluted | −0.09 | n/a | n/a | n/a | −24.48 | 32.51 | −36.34 | −12.44 | 1.09 | 0.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.1% | 4.1% | −9.5% | 6.0% | −3.0% | 26.3% | 40.4% | n/a | n/a | 32.7% |
| Net margin | −1.2% | −34.1% | −27.1% | −22.4% | −37.9% | 15.3% | 23.5% | n/a | n/a | 3.8% |
| Free cash flow margin | −234.5% | −86.3% | 1.7% | −43.8% | 10.0% | 28.5% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.7 | 0.7 | 0.7 | 19.2 | 6.0 | 16.1 | 33.4 | 28.9 | 17.3 | 26.4 |
| Capital expenditure | −73.4 | −34.7 | 0.0 | −48.1 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| Free cash flow | −66.7 | −34.0 | 0.7 | −28.9 | 6.0 | 16.1 | n/a | n/a | n/a | n/a |
| Growth | −4,142.7% | +165.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 24.1 | 0.1 | 4.4 | 19.3 | 2.4 | 20.5 | 36.0 | 7.6 | 20.4 |
| Total debt | 80.5 | 93.8 | 111.6 | 279.0 | 104.6 | 97.4 | 233.7 | 240.5 | 259.3 | 216.6 |
| Net cash (debt) | −80.3 | −69.7 | −111.5 | −274.6 | −85.3 | −95.0 | −213.2 | −204.5 | −251.6 | −196.2 |
| Shareholders’ equity | 45.5 | 106.1 | 104.3 | 87.7 | 120.7 | 93.2 | 110.7 | 139.5 | 144.4 | 89.2 |
| Debt to equity | 1.77 | 0.88 | 1.07 | 3.18 | 0.87 | 1.04 | 2.11 | 1.72 | 1.80 | 2.43 |
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 | ||||||||||
| 17.1% | 4.1% | −9.5% | 6.0% | −3.0% | 26.3% | 40.4% | n/a | n/a | 32.7% | |
| 3.7% | −33.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −1.2% | −34.1% | −27.1% | −22.4% | −37.9% | 15.3% | 23.5% | n/a | n/a | 3.8% | |
| −234.5% | −86.3% | 1.7% | −43.8% | 10.0% | 28.5% | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 10.2% | 14.7% | 17.0% | 2.6% | 3.2% | 3.4% | 2.0% | n/a | n/a | 9.5% | |
| 258.1% | 88.1% | 0.0% | 72.8% | 0.0% | 0.0% | n/a | n/a | n/a | n/a | |
| 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −0.8% | −12.6% | −10.7% | −16.8% | −18.9% | 9.2% | 17.1% | 4.3% | 3.5% | 3.5% | |
| −0.2% | −6.1% | −4.3% | −3.3% | −7.8% | 2.6% | 4.0% | 1.3% | 1.2% | 0.9% | |
| Balance and payout | ||||||||||
| 1.77 | 0.88 | 1.07 | 3.18 | 0.87 | 1.04 | 2.11 | 1.72 | 1.80 | 2.43 | |
| 67.0% | 51.3% | 59.7% | 76.2% | 54.2% | 66.9% | 58.0% | 60.1% | 65.8% | 73.3% | |