Closing prices at the end of each trading day, from 12 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 | 1,420.9 | 1,341.4 | 1,062.4 | 859.1 | 566.3 | 710.9 | 609.4 | 587.4 | 581.0 | 587.7 |
| Growth | −5.6% | −20.8% | −19.1% | −34.1% | +25.5% | −14.3% | −3.6% | −1.1% | +1.1% | |
| Operating income | −110.0 | −316.4 | −426.6 | −29.4 | −1.7 | 19.4 | −1.2 | −20.1 | −6.3 | 20.7 |
| Net income | −115.6 | −379.8 | −725.3 | −122.0 | −10.3 | 30.9 | −22.9 | −197.2 | −59.9 | −36.2 |
| Growth | −174.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −3.87 | −0.21 | 0.26 | −0.43 | −2.38 | −0.82 | −0.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.7% | 1.8% | −12.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −7.7% | −23.6% | −40.2% | −3.4% | −0.3% | 2.7% | −0.2% | −3.4% | −1.1% | 3.5% |
| Net margin | −8.1% | −28.3% | −68.3% | −14.2% | −1.8% | 4.3% | −3.8% | −33.6% | −10.3% | −6.2% |
| Free cash flow margin | −1.4% | −15.2% | −27.0% | −21.0% | −8.7% | −16.6% | −7.2% | −8.9% | −22.4% | −14.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.3 | −189.8 | −281.9 | −176.3 | −40.8 | −111.2 | −30.6 | −42.3 | −118.7 | −68.9 |
| Capital expenditure | −22.5 | −14.3 | −5.5 | −3.8 | −8.2 | −6.7 | −13.2 | −9.8 | −11.2 | −16.8 |
| Free cash flow | −20.2 | −204.1 | −287.4 | −180.1 | −49.0 | −117.9 | −43.9 | −52.1 | −129.9 | −85.7 |
| Growth | ||||||||||
| Buybacks | −78.4 | −1.0 | −0.8 | −0.1 | −0.3 | −4.9 | −2.8 | −1.4 | −0.3 | −0.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 87.4 | 43.7 | 43.2 | 43.8 | 57.3 | 224.9 | 76.7 | 65.3 | 26.9 | 89.5 |
| Total debt | n/a | 0.0 | 61.3 | 104.0 | 183.3 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 43.7 | −18.1 | −60.2 | −126.0 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 552.1 | 182.1 | −286.1 | −296.4 | −332.1 | 33.1 | −2.6 | −201.0 | −283.8 | −131.5 |
| Debt to equity | n/a | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,420.9 | 1,341.4 | 1,062.4 | 859.1 | 566.3 | 710.9 | 609.4 | 587.4 | 581.0 | 587.7 | |
| Growth | −5.6% | −20.8% | −19.1% | −34.1% | +25.5% | −14.3% | −3.6% | −1.1% | +1.1% | |
| 1,282.7 | 1,317.2 | 1,192.0 | 698.9 | 400.5 | 535.8 | 464.3 | 466.0 | 454.3 | 443.8 | |
| 138.3 | 24.2 | −129.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −82.5% | −635.3% | ||||||||
| 8.8 | 7.6 | 3.8 | 2.9 | 4.4 | 1.6 | 3.8 | n/a | n/a | n/a | |
| 217.1 | 221.1 | 204.7 | 151.1 | 141.7 | 151.8 | 152.7 | 134.9 | 124.5 | 119.5 | |
| −110.0 | −316.4 | −426.6 | −29.4 | −1.7 | 19.4 | −1.2 | −20.1 | −6.3 | 20.7 | |
| Growth | −105.9% | |||||||||
| −119.6 | −317.6 | −555.8 | −124.4 | −3.9 | 27.3 | −5.1 | −103.6 | −91.5 | −24.6 | |
| 2.7 | 63.7 | 102.2 | 5.3 | 8.2 | −2.0 | 9.1 | 5.6 | 12.8 | 8.3 | |
| −115.6 | −379.8 | −725.3 | −122.0 | −10.3 | 30.9 | −22.9 | −197.2 | −59.9 | −36.2 | |
| Growth | −174.0% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −3.87 | −0.21 | 0.26 | −0.43 | −2.38 | −0.82 | −0.48 | |
| n/a | n/a | n/a | −3.87 | −0.21 | 0.26 | −0.43 | −2.38 | −0.82 | −0.48 | |
| Growth | −265.4% | |||||||||
| n/a | n/a | n/a | 31.5 | 48.7 | 82.4 | 88.3 | 89.0 | 91.7 | 105.4 | |
| n/a | n/a | n/a | 31.5 | 48.7 | 83.6 | 88.3 | 89.0 | 91.7 | 105.4 | |
| Growth | +54.6% | +71.6% | +5.6% | +0.9% | +3.0% | +14.9% | ||||
† The diluted share count jumps at 2020 and 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.