Closing prices at the end of each trading day, from 24 Dec 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 375.8 | 225.5 | n/a | 146.8 | 284.2 | 357.4 | 218.5 | 193.2 | 165.0 |
| Growth | −40.0% | +93.6% | +25.8% | −38.9% | −11.6% | −14.6% | ||||
| Operating income | n/a | 715.4 | 92.1 | n/a | −261.8 | 103.4 | 152.1 | 17.6 | −11.7 | −6.6 |
| Net income | n/a | 535.7 | 46.0 | n/a | −229.7 | −28.3 | 18.5 | −3.0 | −31.9 | 11.9 |
| Growth | −91.4% | −116.4% | ||||||||
| EPS, diluted | n/a | 3.65 | 0.29 | n/a | −14.18 | −1.74 | 1.12 | −0.92 | −3.90 | −2.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 190.4% | 40.9% | n/a | −178.4% | 36.4% | 42.6% | 8.0% | −6.1% | −4.0% |
| Net margin | n/a | 142.5% | 20.4% | n/a | −156.5% | −10.0% | 5.2% | −1.4% | −16.5% | 7.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 114.6 | 67.2 | n/a | 50.2 | 68.6 | 78.8 | 17.6 | 35.4 | 39.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 424.1 | 46.9 | 5.7 | 4.3 | 46.9 | 32.7 | 57.5 | 19.7 | 28.0 |
| Total debt | 964.7 | 409.2 | 613.1 | 144.0 | 160.2 | 181.7 | 217.7 | 190.4 | 157.8 | 203.5 |
| Net cash (debt) | −964.6 | 14.9 | −566.2 | −138.3 | −155.9 | −134.8 | −185.0 | −132.9 | −138.1 | −175.5 |
| Shareholders’ equity | 112.7 | 1,072.0 | 1,197.0 | 316.7 | 90.0 | 63.7 | 84.6 | 68.0 | 4.1 | −32.8 |
| Debt to equity | 8.56 | 0.38 | 0.51 | 0.45 | 1.78 | 2.85 | 2.57 | 2.80 | 38.30 | 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 | ||||||||||
| n/a | 190.4% | 40.9% | n/a | −178.4% | 36.4% | 42.6% | 8.0% | −6.1% | −4.0% | |
| n/a | 141.2% | 62.9% | n/a | −156.5% | −10.0% | 5.2% | −1.4% | −16.5% | 7.2% | |
| n/a | 142.5% | 20.4% | n/a | −156.5% | −10.0% | 5.2% | −1.4% | −16.5% | 7.2% | |
| Spending | ||||||||||
| n/a | 29.6% | 27.5% | n/a | 12.6% | 5.8% | 4.9% | 8.7% | 9.5% | 8.9% | |
| n/a | −0.9% | 67.6% | n/a | n/a | n/a | 0.0% | n/a | n/a | 0.0% | |
| Returns | ||||||||||
| n/a | 50.0% | 3.8% | n/a | −255.3% | −44.5% | 21.9% | −4.5% | −773.8% | n/a | |
| n/a | 32.6% | 2.2% | n/a | −66.3% | −7.3% | 3.8% | −0.6% | −7.4% | 2.6% | |
| Balance and payout | ||||||||||
| 8.56 | 0.38 | 0.51 | 0.45 | 1.78 | 2.85 | 2.57 | 2.80 | 38.30 | n/a | |