Closing prices at the end of each trading day, from 20 Nov 2017. 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 | 1,178.4 | 1,156.6 | 1,147.5 | 1,070.0 | 585.7 | 742.2 | 662.1 | 570.0 | 452.5 | 423.6 |
| Growth | −1.8% | −0.8% | −6.8% | −45.3% | +26.7% | −10.8% | −13.9% | −20.6% | −6.4% | |
| Operating income | −2.2 | −77.5 | −145.8 | −117.6 | −188.5 | −133.5 | −144.6 | −118.9 | −103.7 | −119.6 |
| Net income | −12.4 | 108.8 | 27.6 | 77.3 | 1,786.2 | −287.0 | −428.1 | −313.4 | −304.6 | −513.2 |
| Growth | −74.6% | +180.1% | +2,210.7% | −116.1% | ||||||
| EPS, diluted | −0.18 | 1.54 | 0.39 | 1.07 | 20.79 | −3.19 | −5.25 | −4.27 | −4.73 | −9.08 |
| Growth | −74.7% | +174.4% | +1,843.0% | −115.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −0.2% | −6.7% | −12.7% | −11.0% | −32.2% | −18.0% | −21.8% | −20.9% | −22.9% | −28.2% |
| Net margin | −1.1% | 9.4% | 2.4% | 7.2% | 305.0% | −38.7% | −64.7% | −55.0% | −67.3% | −121.2% |
| Free cash flow margin | 0.9% | −11.2% | −3.4% | −10.5% | −23.3% | −25.6% | −33.1% | −17.2% | −21.5% | −6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 60.3 | −90.7 | −22.9 | −84.2 | −113.9 | −176.1 | −205.1 | −87.8 | −90.1 | −18.1 |
| Capital expenditure | −49.6 | −39.0 | −15.6 | −28.3 | −22.3 | −13.7 | −14.3 | −10.0 | −7.0 | −10.4 |
| Free cash flow | 10.7 | −129.7 | −38.5 | −112.5 | −136.2 | −189.8 | −219.4 | −97.8 | −97.1 | −28.5 |
| Growth | −1,312.1% | |||||||||
| Buybacks | n/a | 0.0 | 0.0 | −4.9 | −14.4 | −160.2 | −229.5 | −113.2 | −231.4 | −319.7 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −22.4 | −30.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 141.7 | 245.6 | 315.7 | 533.7 | 724.7 | 85.8 | 247.7 | 106.2 | 131.5 | 182.0 |
| Total debt | 104.7 | 134.9 | 48.1 | 127.1 | 63.5 | 16.4 | 97.4 | 105.0 | 181.0 | 70.8 |
| Net cash (debt) | 37.0 | 110.7 | 267.6 | 406.6 | 661.2 | 69.4 | 150.3 | 1.2 | −49.5 | 111.2 |
| Shareholders’ equity | 893.5 | 1,059.4 | 1,124.6 | 1,488.5 | 3,779.6 | 3,335.3 | 2,718.8 | 2,324.5 | 1,836.5 | 1,023.8 |
| Debt to equity | 0.12 | 0.13 | 0.04 | 0.09 | 0.02 | 0.00 | 0.04 | 0.05 | 0.10 | 0.07 |
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 | ||||||||||
| 141.7 | 245.6 | 315.7 | 533.7 | 724.7 | 85.8 | 247.7 | 106.2 | 131.5 | 182.0 | |
| 24.7 | 35.8 | 30.4 | 16.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 23.9 | 29.7 | 22.3 | 16.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 235.0 | 218.8 | 175.5 | 162.6 | 145.8 | 100.6 | 87.5 | 58.7 | 61.8 | 49.0 | |
| 103.1 | 103.2 | 76.5 | 66.1 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | |
| 1,473.3 | 1,487.2 | 1,459.5 | 2,092.2 | 4,613.4 | 3,889.6 | 3,125.5 | 2,686.7 | 2,228.9 | 1,320.7 | |
| Growth | +0.9% | −1.9% | +43.4% | +120.5% | −15.7% | −19.6% | −14.0% | −17.0% | −40.7% | |
| Liabilities | ||||||||||
| 11.4 | 122.2 | 5.9 | 7.0 | 11.3 | 2.3 | 2.3 | 2.5 | 61.0 | 6.3 | |
| 93.3 | 12.7 | 42.2 | 120.1 | 52.2 | 14.1 | 95.1 | 102.5 | 120.0 | 64.5 | |
| calc | 104.7 | 134.9 | 48.1 | 127.1 | 63.5 | 16.4 | 97.4 | 105.0 | 181.0 | 70.8 |
| 463.5 | 334.1 | 259.8 | 562.4 | 828.2 | 548.5 | 410.6 | 377.5 | 413.6 | 329.8 | |
| Equity | ||||||||||
| 0.0 | 0.2 | 45.8 | 143.6 | 1,929.8 | 1,642.8 | 1,214.7 | 901.3 | 567.1 | 23.3 | |
| 893.5 | 1,059.4 | 1,124.6 | 1,488.5 | 3,779.6 | 3,335.3 | 2,718.8 | 2,324.5 | 1,836.5 | 1,023.8 | |
| Growth | +18.6% | +6.2% | +32.4% | +153.9% | −11.8% | −18.5% | −14.5% | −21.0% | −44.3% | |
| Per share and net cash | ||||||||||
| calc | 37.0 | 110.7 | 267.6 | 406.6 | 661.2 | 69.4 | 150.3 | 1.2 | −49.5 | 111.2 |
| n/a | 70.9 | 72.2 | 79.5 | 91.7 | 86.9 | 76.3 | 70.4 | 62.8 | 46.7 | |
| calc | n/a | 14.95 | 15.57 | 18.72 | 41.24 | 38.39 | 35.65 | 33.03 | 29.25 | 21.92 |
Lines marked calc are worked out here from filed figures; point at one for how.