Closing prices at the end of each trading day, from 11 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 | 997.3 | 942.2 | 838.2 | 648.7 | 365.5 | 178.5 | 153.1 | 145.1 | 160.1 | 171.0 |
| Growth | −5.5% | −11.0% | −22.6% | −43.6% | −51.2% | −14.2% | −5.3% | +10.4% | +6.8% | |
| Operating income | 65.1 | 49.7 | 42.5 | 18.1 | −44.4 | 29.0 | −33.2 | −16.8 | 3.2 | 0.4 |
| Net income | 31.4 | 311.6 | −2.7 | −305.9 | −66.3 | 12.1 | −52.8 | −56.1 | −35.4 | 1.9 |
| Growth | +892.9% | −100.9% | −538.3% | |||||||
| EPS, diluted | 1.46 | 16.53 | −0.32 | −19.26 | −4.31 | 0.74 | −3.32 | −2.51 | −9.99 | 0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.8% | 25.7% | 25.8% | 24.0% | 16.5% | 4.0% | 14.2% | 20.4% | 30.9% | 28.6% |
| Operating margin | 6.5% | 5.3% | 5.1% | 2.8% | −12.1% | 16.2% | −21.7% | −11.6% | 2.0% | 0.2% |
| Net margin | 3.1% | 33.1% | −0.3% | −47.2% | −18.1% | 6.8% | −34.5% | −38.6% | −22.1% | 1.1% |
| Free cash flow margin | 10.4% | 5.9% | 7.7% | 6.9% | −6.9% | −34.6% | −29.9% | −15.1% | −3.1% | −3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 126.8 | 66.1 | 68.4 | 46.7 | −22.4 | −60.4 | −44.9 | −21.8 | −5.0 | −5.1 |
| Capital expenditure | −23.3 | −10.5 | −3.9 | −2.2 | −2.7 | −1.4 | −0.9 | 0.0 | −0.0 | −0.1 |
| Free cash flow | 103.5 | 55.6 | 64.5 | 44.5 | −25.1 | −61.8 | −45.8 | −21.8 | −5.0 | −5.1 |
| Growth | −46.3% | +16.0% | −31.0% | −156.4% | ||||||
| Buybacks | −37.7 | −39.0 | −40.4 | −20.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 149.3 | 105.0 | 58.3 | 82.7 | 58.3 | 98.1 | 51.0 | 32.5 | 29.8 | 26.6 |
| Total debt | 473.5 | 409.3 | 331.5 | 287.9 | 242.7 | 243.6 | 245.5 | 215.6 | 230.5 | 191.1 |
| Net cash (debt) | −324.3 | −304.3 | −273.2 | −205.1 | −184.4 | −145.5 | −194.5 | −183.1 | −200.7 | −164.5 |
| Shareholders’ equity | 60.8 | 338.6 | 295.4 | −22.8 | −83.8 | −70.1 | −119.6 | −125.7 | −157.4 | −110.2 |
| Debt to equity | 7.79 | 1.21 | 1.12 | n/a | n/a | 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 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 30.8% | 25.7% | 25.8% | 24.0% | 16.5% | 4.0% | 14.2% | 20.4% | 30.9% | 28.6% | |
| 6.5% | 5.3% | 5.1% | 2.8% | −12.1% | 16.2% | −21.7% | −11.6% | 2.0% | 0.2% | |
| 4.4% | 3.8% | 0.2% | 1.9% | −15.8% | 8.6% | −31.1% | −36.1% | −20.5% | −8.3% | |
| 3.1% | 33.1% | −0.3% | −47.2% | −18.1% | 6.8% | −34.5% | −38.6% | −22.1% | 1.1% | |
| 10.4% | 5.9% | 7.7% | 6.9% | −6.9% | −34.6% | −29.9% | −15.1% | −3.1% | −3.0% | |
| Spending | ||||||||||
| 21.5% | 20.4% | 21.0% | 21.7% | 25.4% | 37.6% | 35.8% | 32.0% | 28.5% | 24.0% | |
| 2.3% | 1.1% | 0.5% | 0.3% | 0.7% | 0.8% | 0.6% | 0.0% | 0.0% | 0.0% | |
| 29.2% | −780.9% | 292.9% | 2,558.9% | n/a | 21.1% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 51.6% | 92.0% | −0.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4.6% | 36.0% | −0.4% | −77.6% | −25.0% | 4.7% | −27.1% | −36.2% | −24.7% | 1.4% | |
| Balance and payout | ||||||||||
| 7.79 | 1.21 | 1.12 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 36.4% | 70.2% | 62.6% | 44.9% | n/a | n/a | n/a | n/a | n/a | n/a | |