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 | 1,319.1 | 1,589.1 | 1,893.2 | 1,836.6 | 1,605.1 | 2,212.5 | 2,777.3 | 2,185.4 | 2,220.3 | 2,527.9 |
| Growth | +20.5% | +19.1% | −3.0% | −12.6% | +37.8% | +25.5% | −21.3% | +1.6% | +13.9% | |
| Operating income | −227.9 | 97.2 | −59.0 | −72.1 | −80.5 | 66.0 | −150.2 | 27.5 | 108.4 | 158.1 |
| Net income | −252.4 | 48.6 | −66.2 | −80.8 | −123.3 | −167.1 | −14.1 | −43.1 | 336.8 | 41.8 |
| Growth | −236.2% | −87.6% | ||||||||
| EPS, diluted | −2.90 | 0.51 | −0.76 | −0.91 | −1.38 | −1.85 | −0.15 | −0.47 | 3.27 | 0.42 |
| Growth | −249.0% | −87.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −0.5% | 8.3% | −1.2% | −1.3% | −2.3% | 5.6% | 1.7% | 4.0% | 7.7% | 10.1% |
| Operating margin | −17.3% | 6.1% | −3.1% | −3.9% | −5.0% | 3.0% | −5.4% | 1.3% | 4.9% | 6.3% |
| Net margin | −19.1% | 3.1% | −3.5% | −4.4% | −7.7% | −7.6% | −0.5% | −2.0% | 15.2% | 1.7% |
| Free cash flow margin | 1.2% | 1.2% | −8.0% | −2.3% | 1.8% | −6.7% | −2.2% | 0.5% | −4.8% | 3.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.2 | 51.5 | −69.1 | 17.7 | 42.9 | −64.7 | 25.9 | 105.6 | −24.6 | 185.0 |
| Capital expenditure | −21.9 | −31.8 | −83.0 | −59.6 | −13.4 | −83.0 | −86.3 | −95.0 | −82.3 | −100.2 |
| Free cash flow | 16.3 | 19.7 | −152.1 | −41.9 | 29.5 | −147.7 | −60.4 | 10.6 | −106.9 | 84.8 |
| Growth | +20.9% | −872.1% | −600.7% | −1,108.5% | ||||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 132.4 | 167.2 | 38.9 | 38.9 | 81.6 | 29.0 | 54.3 | 88.8 | 32.9 | 134.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 527.7 | 430.9 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −473.4 | −342.1 | n/a | n/a |
| Shareholders’ equity | 756.7 | 829.6 | 762.2 | 675.0 | 546.1 | 421.0 | 399.3 | 355.6 | 694.4 | 805.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 1.32 | 1.21 | 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 | ||||||||||
| −0.5% | 8.3% | −1.2% | −1.3% | −2.3% | 5.6% | 1.7% | 4.0% | 7.7% | 10.1% | |
| −17.3% | 6.1% | −3.1% | −3.9% | −5.0% | 3.0% | −5.4% | 1.3% | 4.9% | 6.3% | |
| −19.0% | 3.5% | −3.7% | −4.7% | −7.9% | −8.9% | 1.2% | −3.3% | 14.0% | 0.1% | |
| −19.1% | 3.1% | −3.5% | −4.4% | −7.7% | −7.6% | −0.5% | −2.0% | 15.2% | 1.7% | |
| 1.2% | 1.2% | −8.0% | −2.3% | 1.8% | −6.7% | −2.2% | 0.5% | −4.8% | 3.4% | |
| Spending | ||||||||||
| 2.9% | 2.8% | 2.1% | 2.6% | 2.7% | 2.6% | 1.4% | 2.0% | 2.6% | 3.2% | |
| 1.7% | 2.0% | 4.4% | 3.2% | 0.8% | 3.8% | 3.1% | 4.3% | 3.7% | 4.0% | |
| n/a | 13.7% | n/a | n/a | n/a | n/a | 141.9% | n/a | 1.0% | −485.2% | |
| Returns | ||||||||||
| −33.4% | 5.9% | −8.7% | −12.0% | −22.6% | −39.7% | −3.5% | −12.1% | 48.5% | 5.2% | |
| −16.4% | 3.1% | −4.3% | −5.4% | −8.8% | −10.6% | −1.0% | −2.1% | 15.9% | 1.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.32 | 1.21 | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 74.1% | n/a | n/a | |
| 0.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |