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 | 282.1 | 352.7 | 451.8 | 583.3 | 636.0 | 887.2 | 812.8 | 636.3 | 401.8 | 453.0 |
| Growth | +25.0% | +28.1% | +29.1% | +9.0% | +39.5% | −8.4% | −21.7% | −36.9% | +12.7% | |
| Operating income | 3.0 | 37.7 | −29.8 | −52.3 | 3.3 | 201.5 | 125.6 | 43.3 | −71.7 | −69.8 |
| Net income | 3.0 | 32.8 | −32.2 | −69.7 | −13.8 | 167.3 | 96.8 | 28.2 | −69.8 | −74.3 |
| Growth | +980.7% | −198.0% | −42.1% | −70.9% | −348.0% | |||||
| EPS, diluted | 0.11 | 1.14 | −1.01 | −1.69 | −0.33 | 3.45 | 1.98 | 0.59 | −1.49 | −1.59 |
| Growth | +936.4% | −188.6% | −42.6% | −70.2% | −352.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.6% | 39.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 1.1% | 10.7% | −6.6% | −9.0% | 0.5% | 22.7% | 15.4% | 6.8% | −17.8% | −15.4% |
| Net margin | 1.1% | 9.3% | −7.1% | −11.9% | −2.2% | 18.9% | 11.9% | 4.4% | −17.4% | −16.4% |
| Free cash flow margin | 7.5% | 9.5% | 6.5% | −0.1% | 4.9% | 9.7% | 12.1% | 13.4% | −2.0% | 2.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.5 | 39.8 | 34.4 | 17.3 | 49.9 | 97.9 | 112.9 | 101.5 | 2.8 | 31.7 |
| Capital expenditure | −3.5 | −6.1 | −5.0 | −18.0 | −18.7 | −12.0 | −14.8 | −16.1 | −10.6 | −21.0 |
| Free cash flow | 21.1 | 33.7 | 29.5 | −0.7 | 31.2 | 85.9 | 98.1 | 85.4 | −7.9 | 10.7 |
| Growth | +59.5% | −12.4% | −102.5% | +175.2% | +14.2% | −12.9% | −109.2% | |||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −7.3 | −50.7 | −23.6 | −27.0 | −8.6 |
| Dividends paid | −6.4 | −6.6 | −6.9 | −9.8 | −5.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 96.0 | 134.3 | 164.5 | 155.2 | 149.4 | 290.2 | 242.3 | 245.5 | 206.4 | 227.1 |
| Total debt | n/a | 9.0 | 350.1 | 353.0 | 319.9 | 117.8 | 79.0 | 40.6 | 8.8 | 296.1 |
| Net cash (debt) | n/a | 125.3 | −185.6 | −197.8 | −170.6 | 172.4 | 163.4 | 204.9 | 197.6 | −69.0 |
| Shareholders’ equity | 235.5 | 289.1 | 546.2 | 483.1 | 512.3 | 882.5 | 928.8 | 950.2 | 856.9 | 785.5 |
| Debt to equity | n/a | 0.03 | 0.64 | 0.73 | 0.62 | 0.13 | 0.09 | 0.04 | 0.01 | 0.38 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 96.0 | 134.3 | 164.5 | 155.2 | 149.4 | 290.2 | 242.3 | 245.5 | 206.4 | 227.1 | |
| 45.5 | 62.1 | 139.3 | 130.7 | 142.5 | 161.1 | 170.1 | 155.8 | 141.9 | 129.0 | |
| 18.2 | 34.2 | 74.3 | 70.9 | 66.9 | 64.0 | 65.0 | 69.1 | 74.8 | 77.0 | |
| 58.8 | 65.6 | 242.1 | 238.7 | 252.3 | 219.8 | 213.5 | 241.7 | 234.6 | 283.0 | |
| 345.5 | 420.5 | 1,134.0 | 1,077.7 | 1,090.3 | 1,259.0 | 1,227.4 | 1,150.4 | 999.4 | 1,243.0 | |
| Growth | +21.7% | +169.7% | −5.0% | +1.2% | +15.5% | −2.5% | −6.3% | −13.1% | +24.4% | |
| Liabilities | ||||||||||
| n/a | 4.4 | 6.7 | 6.5 | 8.4 | 14.4 | 6.3 | 6.3 | 1.7 | 11.1 | |
| n/a | 4.6 | 343.4 | 346.5 | 311.6 | 103.4 | 72.7 | 34.3 | 7.1 | 285.0 | |
| calc | n/a | 9.0 | 350.1 | 353.0 | 319.9 | 117.8 | 79.0 | 40.6 | 8.8 | 296.1 |
| Equity | ||||||||||
| 124.6 | 150.7 | 111.7 | 42.5 | 26.2 | 193.6 | 290.4 | 318.6 | 248.7 | 174.5 | |
| 235.5 | 289.1 | 546.2 | 483.1 | 512.3 | 882.5 | 928.8 | 950.2 | 856.9 | 785.5 | |
| Growth | +22.8% | +89.0% | −11.6% | +6.0% | +72.3% | +5.3% | +2.3% | −9.8% | −8.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | 125.3 | −185.6 | −197.8 | −170.6 | 172.4 | 163.4 | 204.9 | 197.6 | −69.0 |
| 26.8 | 28.5 | 40.8 | 41.4 | 42.2 | 48.8 | 49.3 | 49.4 | 49.6 | 49.9 | |
| calc | 8.77 | 10.15 | 13.40 | 11.67 | 12.14 | 18.10 | 18.85 | 19.22 | 17.28 | 15.75 |
Lines marked calc are worked out here from filed figures; point at one for how.