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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 9.7% | 1.8% | −12.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −7.7% | −23.6% | −40.2% | −3.4% | −0.3% | 2.7% | −0.2% | −3.4% | −1.1% | 3.5% | |
| −8.4% | −23.7% | −52.3% | −14.5% | −0.7% | 3.8% | −0.8% | −17.6% | −15.7% | −4.2% | |
| −8.1% | −28.3% | −68.3% | −14.2% | −1.8% | 4.3% | −3.8% | −33.6% | −10.3% | −6.2% | |
| −1.4% | −15.2% | −27.0% | −21.0% | −8.7% | −16.6% | −7.2% | −8.9% | −22.4% | −14.6% | |
| Spending | ||||||||||
| 0.6% | 0.6% | 0.4% | 0.3% | 0.8% | 0.2% | 0.6% | n/a | n/a | n/a | |
| 15.3% | 16.5% | 19.3% | 17.6% | 25.0% | 21.3% | 25.1% | 23.0% | 21.4% | 20.3% | |
| 1.6% | 1.1% | 0.5% | 0.4% | 1.5% | 0.9% | 2.2% | 1.7% | 1.9% | 2.9% | |
| n/a | n/a | n/a | n/a | n/a | −7.4% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −20.9% | −208.6% | n/a | n/a | n/a | 93.2% | n/a | n/a | n/a | n/a | |
| −7.6% | −28.7% | −97.3% | −19.5% | −1.7% | 3.4% | −2.4% | −25.4% | −8.2% | −5.5% | |
| Balance and payout | ||||||||||
| n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 63.3% | 85.6% | 137.2% | 147.1% | 155.2% | 93.6% | 100.2% | 125.8% | 139.0% | 119.8% | |