Closing prices at the end of each trading day, from 13 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 99.6 | 99.1 | 97.0 | 90.4 | 102.0 | 81.1 | 62.5 | 56.8 | 61.6 |
| Growth | −0.5% | −2.1% | −6.8% | +12.8% | −20.4% | −23.0% | −9.1% | +8.3% | |
| Operating income | −39.8 | −37.7 | −20.2 | −24.1 | 0.1 | 3.9 | −19.3 | −27.0 | −21.2 |
| Net income | −100.6 | −40.3 | −22.1 | −28.9 | −6.4 | 0.9 | −41.0 | −24.0 | −31.8 |
| Growth | −4,786.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.7% | 42.3% | 42.7% | 42.2% | 47.6% | 41.2% | 27.6% | 34.2% | 34.8% |
| Operating margin | −40.0% | −38.0% | −20.8% | −26.7% | 0.1% | 4.9% | −30.9% | −47.6% | −34.4% |
| Net margin | −101.0% | −40.6% | −22.8% | −32.0% | −6.3% | 1.1% | −65.6% | −42.3% | −51.6% |
| Free cash flow margin | 6.0% | 4.4% | −0.3% | 3.6% | 20.2% | 14.1% | −3.2% | −21.7% | −7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.2 | 9.3 | 7.2 | 5.4 | 23.8 | 13.2 | −0.9 | −11.6 | −4.2 |
| Capital expenditure | −4.2 | −4.8 | −7.5 | −2.1 | −3.2 | −1.8 | −1.1 | −0.8 | −0.4 |
| Free cash flow | 6.0 | 4.4 | −0.3 | 3.3 | 20.6 | 11.4 | −2.0 | −12.4 | −4.6 |
| Growth | −26.6% | −106.8% | +523.7% | −44.5% | −117.7% | ||||
| Buybacks | −9.3 | −7.8 | −0.4 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 77.1 | 57.6 | 30.3 | 15.2 | 27.3 | 25.9 | 6.6 | 3.7 | 5.2 |
| Total debt | 92.2 | 93.0 | 81.4 | 82.0 | 82.7 | 83.3 | 0.2 | 0.2 | 0.2 |
| Net cash (debt) | −15.1 | −35.3 | −51.1 | −66.8 | −55.3 | −57.4 | 6.4 | 3.5 | 5.0 |
| Shareholders’ equity | 108.7 | 65.2 | 44.1 | 4.7 | −2.2 | −0.3 | −2.2 | −23.9 | −35.2 |
| Debt to equity | 0.85 | 1.43 | 1.85 | 17.40 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 43.7% | 42.3% | 42.7% | 42.2% | 47.6% | 41.2% | 27.6% | 34.2% | 34.8% | |
| −40.0% | −38.0% | −20.8% | −26.7% | 0.1% | 4.9% | −30.9% | −47.6% | −34.4% | |
| −42.3% | −40.2% | −23.9% | −33.2% | −6.5% | −2.4% | −70.0% | −65.0% | −49.9% | |
| −101.0% | −40.6% | −22.8% | −32.0% | −6.3% | 1.1% | −65.6% | −42.3% | −51.6% | |
| 6.0% | 4.4% | −0.3% | 3.6% | 20.2% | 14.1% | −3.2% | −21.7% | −7.5% | |
| Spending | |||||||||
| 5.1% | 5.7% | 5.5% | 5.9% | 5.0% | 5.5% | 6.6% | 7.7% | 7.4% | |
| 30.5% | 32.5% | 30.4% | 30.6% | 25.9% | 27.7% | 43.2% | 54.8% | 46.8% | |
| 4.2% | 4.9% | 7.8% | 2.3% | 3.1% | 2.2% | 1.8% | 1.4% | 0.7% | |
| Returns | |||||||||
| −92.5% | −61.8% | −50.1% | −613.5% | n/a | n/a | n/a | n/a | n/a | |
| −40.3% | −20.9% | −14.6% | −22.1% | −4.9% | 0.7% | −44.5% | −40.4% | −30.8% | |
| Balance and payout | |||||||||
| 0.85 | 1.43 | 1.85 | 17.40 | n/a | n/a | n/a | n/a | n/a | |
| 56.4% | 66.2% | 71.0% | 96.4% | 101.7% | 100.3% | 102.4% | 140.3% | 134.1% | |
| 155.0% | 176.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |