Closing prices at the end of each trading day, from 28 Apr 2021. 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.
| FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Revenue | 1,384.1 | 1,495.1 | 1,678.6 | 1,787.6 | 1,895.2 | 2,024.5 | 2,433.2 |
| Growth | +8.0% | +12.3% | +6.5% | +6.0% | +6.8% | +20.2% | |
| Operating income | 39.0 | −3.5 | −36.1 | −642.3 | 8.1 | 139.8 | 256.5 |
| Net income | −76.5 | −57.1 | −117.0 | −662.0 | −134.5 | −10.9 | 225.0 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −0.69 | −3.57 | −0.71 | −0.06 | 1.05 |
| FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 30.3% | 30.4% | 32.3% | 30.9% | 31.4% | 31.4% | 33.3% |
| Operating margin | 2.8% | −0.2% | −2.2% | −35.9% | 0.4% | 6.9% | 10.5% |
| Net margin | −5.5% | −3.8% | −7.0% | −37.0% | −7.1% | −0.5% | 9.2% |
| Free cash flow margin | −1.8% | 6.8% | −1.6% | n/a | n/a | n/a | n/a |
| FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.7 | 116.6 | −11.4 | −48.4 | 22.7 | 32.6 | 125.9 |
| Capital expenditure | −16.6 | −15.2 | −16.0 | n/a | n/a | n/a | n/a |
| Free cash flow | −25.4 | 101.4 | −27.3 | n/a | n/a | n/a | n/a |
| Growth | −126.9% |
| FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | n/a | 137.3 | 30.5 | 19.2 | 43.9 | 84.3 | 193.3 |
| Total debt | n/a | 1,173.4 | 1,235.1 | 1,290.3 | 1,285.5 | 1,280.9 | 1,299.9 |
| Net cash (debt) | n/a | −1,036.1 | −1,204.6 | −1,271.1 | −1,241.6 | −1,196.6 | −1,106.6 |
| Shareholders’ equity | 270.2 | 265.0 | 635.8 | −6.3 | −129.6 | −123.6 | 194.5 |
| Debt to equity | n/a | 4.43 | 1.94 | n/a | n/a | n/a | 6.68 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 28 Dec 2019 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 30.3% | 30.4% | 32.3% | 30.9% | 31.4% | 31.4% | 33.3% | |
| 2.8% | −0.2% | −2.2% | −35.9% | 0.4% | 6.9% | 10.5% | |
| −5.4% | −3.5% | −6.8% | −37.1% | −7.3% | 0.3% | 4.4% | |
| −5.5% | −3.8% | −7.0% | −37.0% | −7.1% | −0.5% | 9.2% | |
| −1.8% | 6.8% | −1.6% | n/a | n/a | n/a | n/a | |
| Spending | |||||||
| 16.5% | 16.1% | 17.7% | 20.0% | 19.0% | 17.4% | 15.4% | |
| 1.2% | 1.0% | 1.0% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 315.5% | −110.4% | |
| Returns | |||||||
| −28.3% | −21.5% | −18.4% | n/a | n/a | n/a | 115.7% | |
| n/a | −3.1% | −5.0% | −38.7% | −8.3% | −0.7% | 11.2% | |
| Balance and payout | |||||||
| n/a | 4.43 | 1.94 | n/a | n/a | n/a | 6.68 | |
| n/a | 85.5% | 72.7% | 100.2% | 107.9% | 107.3% | 90.3% | |