Closing prices at the end of each trading day, from 1 Feb 2018. 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 | 158.3 | 189.5 | 500.8 | 588.6 | 291.0 | 194.3 | 364.6 | 415.1 | 358.8 | 330.6 |
| Growth | +19.7% | +164.3% | +17.5% | −50.6% | −33.2% | +87.7% | +13.8% | −13.6% | −7.9% | |
| Net income | 76.1 | 88.5 | −168.5 | −414.5 | −353.3 | −101.0 | 45.8 | −15.5 | −132.0 | −31.1 |
| Growth | +16.4% | −290.4% | −134.0% | |||||||
| EPS, diluted | n/a | n/a | n/a | −3.25 | −2.75 | −0.79 | 0.34 | −0.12 | −1.05 | −0.26 |
| Growth | −135.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 48.1% | 46.7% | −33.6% | −70.4% | −121.4% | −52.0% | 12.6% | −3.7% | −36.8% | −9.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 88.5 | 107.0 | 100.7 | 137.2 | 96.4 | −21.3 | 125.3 | 137.6 | 103.4 | 73.0 |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −18.3 | 0.0 | −6.6 | −10.9 |
| Dividends paid | 0.0 | 0.0 | −185.3 | −217.7 | −51.7 | −51.9 | −99.4 | −104.0 | −99.1 | −83.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.0 | 25.2 | 77.3 | 69.6 | 474.8 | 259.7 | 306.3 | 257.5 | 302.2 | 66.8 |
| Total debt | n/a | 389.7 | 2,620.3 | 3,188.5 | 2,393.1 | 3,166.6 | 3,164.1 | 2,715.6 | 2,491.3 | 2,469.2 |
| Net cash (debt) | n/a | −364.5 | −2,543.0 | −3,118.9 | −1,918.3 | −2,906.9 | −2,857.7 | −2,458.1 | −2,189.1 | −2,402.5 |
| Shareholders’ equity | 1,235.6 | 1,079.8 | 2,706.9 | 2,119.0 | 1,665.7 | 1,455.3 | 1,387.8 | 1,277.3 | 1,048.2 | 938.4 |
| Debt to equity | n/a | 0.36 | 0.97 | 1.50 | 1.44 | 2.18 | 2.28 | 2.13 | 2.38 | 2.63 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 14.0 | 25.2 | 77.3 | 69.6 | 474.8 | 259.7 | 306.3 | 257.5 | 302.2 | 66.8 | |
| n/a | 1,839.4 | 8,660.7 | 7,414.3 | 6,211.9 | 5,638.4 | 4,750.4 | 4,198.3 | 3,723.5 | 3,564.8 | |
| Growth | +370.8% | −14.4% | −16.2% | −9.2% | −15.7% | −11.6% | −11.3% | −4.3% | ||
| Liabilities | ||||||||||
| n/a | 389.7 | 2,620.3 | 3,188.5 | 2,393.1 | 3,166.6 | 3,164.1 | 2,715.6 | 2,491.3 | 2,469.2 | |
| calc | n/a | 389.7 | 2,620.3 | 3,188.5 | 2,393.1 | 3,166.6 | 3,164.1 | 2,715.6 | 2,491.3 | 2,469.2 |
| n/a | 431.8 | 5,815.5 | 5,213.0 | 4,253.3 | 4,147.1 | 3,361.4 | 2,919.8 | 2,677.7 | 2,636.4 | |
| Equity | ||||||||||
| n/a | 258.8 | −193.3 | −819.7 | −1,234.2 | −1,410.6 | −1,466.6 | −1,586.3 | −1,812.1 | −1,926.2 | |
| 1,235.6 | 1,079.8 | 2,706.9 | 2,119.0 | 1,665.7 | 1,455.3 | 1,387.8 | 1,277.3 | 1,048.2 | 938.4 | |
| Growth | −12.6% | +150.7% | −21.7% | −21.4% | −12.6% | −4.6% | −8.0% | −17.9% | −10.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | −364.5 | −2,543.0 | −3,118.9 | −1,918.3 | −2,906.9 | −2,857.7 | −2,458.1 | −2,189.1 | −2,402.5 |
| n/a | n/a | 127.8 | 128.5 | 130.0 | 129.8 | 128.9 | 130.0 | 129.7 | 128.6 | |
| calc | n/a | n/a | 21.18 | 16.49 | 12.82 | 11.21 | 10.77 | 9.83 | 8.08 | 7.30 |
Lines marked calc are worked out here from filed figures; point at one for how.