Closing prices at the end of each trading day, from 21 Nov 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248.4 | 0.0 | 428.7 | 316.4 | 734.7 | 969.8 | 1,170.4 | 1,231.0 | 1,331.0 |
| Growth | −100.0% | −26.2% | +132.2% | +32.0% | +20.7% | +5.2% | +8.1% | ||
| Operating income | 18.2 | 24.9 | 13.3 | −24.7 | 70.2 | 96.9 | 107.4 | 90.9 | 107.9 |
| Net income | 8.3 | 10.8 | −36.8 | −0.4 | 31.6 | 74.1 | 45.6 | 35.3 | 51.5 |
| Growth | +30.0% | −440.3% | +134.8% | −38.5% | −22.7% | +46.0% | |||
| EPS, diluted | 0.14 | 0.17 | −0.59 | −0.02 | 0.33 | 0.81 | 0.53 | 0.41 | 0.60 |
| Growth | +21.4% | −447.1% | +145.5% | −34.6% | −22.6% | +46.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.3% | n/a | 3.1% | −7.8% | 9.6% | 10.0% | 9.2% | 7.4% | 8.1% |
| Net margin | 3.3% | n/a | −8.6% | −0.1% | 4.3% | 7.6% | 3.9% | 2.9% | 3.9% |
| Free cash flow margin | 3.8% | n/a | 5.8% | −9.3% | 11.0% | 6.3% | 4.3% | 4.4% | 4.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 33.1 | 44.3 | 45.6 | −3.7 | 110.8 | 108.0 | 132.5 | 121.2 | 150.9 |
| Capital expenditure | −23.6 | −23.2 | −20.8 | −25.8 | −29.8 | −47.4 | −81.7 | −66.5 | −88.9 |
| Free cash flow | 9.5 | 21.1 | 24.8 | −29.5 | 81.0 | 60.6 | 50.8 | 54.7 | 62.0 |
| Growth | +122.8% | +17.4% | −219.0% | −25.2% | −16.2% | +7.6% | +13.4% | ||
| Buybacks | −0.1 | −3.3 | 0.0 | 0.0 | −9.0 | −79.0 | −30.1 | −25.5 | −39.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 92.2 | 125.4 | 134.5 | 198.8 | 224.1 | 261.6 | 281.3 | 296.6 |
| Total debt | n/a | 231.4 | 349.7 | 340.1 | 341.5 | 542.0 | 542.6 | 595.4 | 607.4 |
| Net cash (debt) | n/a | −139.2 | −224.3 | −205.7 | −142.7 | −317.9 | −281.0 | −314.1 | −310.9 |
| Shareholders’ equity | 44.5 | 57.1 | −43.0 | 127.9 | 158.5 | 178.6 | 198.4 | 255.0 | 269.7 |
| Debt to equity | n/a | 4.05 | n/a | 2.66 | 2.16 | 3.04 | 2.73 | 2.33 | 2.25 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.4 | 92.2 | 125.4 | 134.5 | 198.8 | 224.1 | 261.6 | 281.3 | 296.6 | |
| n/a | n/a | n/a | n/a | 5.1 | 11.2 | 13.5 | 10.6 | 14.2 | |
| n/a | n/a | n/a | n/a | 0.0 | 6.9 | 7.7 | 8.1 | 8.2 | |
| n/a | 92.4 | 119.2 | 143.6 | 152.3 | 211.8 | 260.8 | 308.0 | 350.3 | |
| n/a | 0.0 | 34.5 | 45.8 | 46.2 | 100.7 | 101.6 | 116.3 | 114.4 | |
| 450.5 | 335.2 | 509.3 | 560.2 | 616.1 | 862.8 | 912.9 | 1,048.4 | 1,103.4 | |
| Growth | −25.6% | +52.0% | +10.0% | +10.0% | +40.0% | +5.8% | +14.8% | +5.2% | |
| Liabilities | |||||||||
| n/a | 62.5 | 15.0 | 18.3 | 17.5 | 23.5 | 28.5 | 34.4 | 37.6 | |
| n/a | 168.9 | 334.7 | 321.9 | 324.0 | 518.6 | 514.1 | 560.9 | 569.8 | |
| calc | n/a | 231.4 | 349.7 | 340.1 | 341.5 | 542.0 | 542.6 | 595.4 | 607.4 |
| 15.9 | 16.0 | n/a | n/a | n/a | n/a | n/a | n/a | 829.6 | |
| Equity | |||||||||
| −0.4 | −17.2 | −51.4 | −51.8 | −20.2 | 53.9 | 99.5 | 134.7 | 186.2 | |
| 44.5 | 57.1 | −43.0 | 127.9 | 158.5 | 178.6 | 198.4 | 255.0 | 269.7 | |
| Growth | +28.3% | −175.3% | +23.9% | +12.7% | +11.1% | +28.5% | +5.7% | ||
| Per share and net cash | |||||||||
| calc | n/a | −139.2 | −224.3 | −205.7 | −142.7 | −317.9 | −281.0 | −314.1 | −310.9 |
| n/a | n/a | 76.6 | 93.4 | 93.4 | 86.7 | 83.8 | 85.6 | 81.6 | |
| calc | n/a | n/a | −0.56 | 1.37 | 1.70 | 2.06 | 2.37 | 2.98 | 3.31 |
Lines marked calc are worked out here from filed figures; point at one for how.