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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 705.0 | 880.4 | 885.4 | 838.6 | n/a | 1,046.0 | 1,216.9 | 1,103.6 | 1,131.5 | 1,164.5 |
| Growth | +24.9% | +0.6% | −5.3% | +16.3% | −9.3% | +2.5% | +2.9% | |||
| Operating income | 28.2 | 55.4 | 8.8 | −14.0 | n/a | 67.2 | 120.7 | 58.8 | 44.8 | 2.9 |
| Net income | 55.4 | 42.5 | 8.5 | −42.7 | 60.7 | 60.7 | 108.7 | 55.2 | 35.9 | 7.2 |
| Growth | −23.3% | −80.1% | −603.9% | +0.0% | +79.0% | −49.2% | −35.0% | −79.8% | ||
| EPS, diluted | 3.02 | 2.30 | 0.45 | −2.46 | n/a | 3.57 | 3.50 | 2.00 | 1.30 | 0.27 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.0% | 6.3% | 1.0% | −1.7% | n/a | 6.4% | 9.9% | 5.3% | 4.0% | 0.3% |
| Net margin | 7.9% | 4.8% | 1.0% | −5.1% | n/a | 5.8% | 8.9% | 5.0% | 3.2% | 0.6% |
| Free cash flow margin | −4.0% | 5.6% | −8.4% | −3.7% | n/a | 3.6% | 4.8% | −12.0% | −2.7% | −2.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 82.9 | 124.8 | 64.0 | 63.0 | n/a | 73.2 | 159.2 | 84.8 | 122.9 | 113.6 |
| Capital expenditure | −110.8 | −75.1 | −138.3 | −94.0 | n/a | −35.3 | −100.5 | −217.6 | −153.0 | −147.6 |
| Free cash flow | −27.9 | 49.7 | −74.2 | −31.0 | n/a | 37.9 | 58.8 | −132.8 | −30.1 | −33.9 |
| Growth | −249.5% | +54.9% | −325.9% | |||||||
| Buybacks | n/a | 0.0 | 0.0 | −17.5 | n/a | −10.3 | −84.7 | −25.4 | 0.0 | −36.6 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | −4.3 | −5.8 | −5.8 | −7.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 15.4 | 23.1 | 43.6 | 8.4 | 8.4 | 8.4 | 68.7 | 2.3 | 35.6 | 4.9 |
| Total debt | 189.1 | 195.3 | 254.6 | 55.5 | 26.1 | 26.1 | 109.3 | 244.5 | 251.3 | 298.1 |
| Net cash (debt) | −173.7 | −172.2 | −211.0 | −47.1 | −17.7 | −17.7 | −40.6 | −242.3 | −215.7 | −293.1 |
| Shareholders’ equity | 295.2 | 343.1 | 350.1 | 290.6 | 349.7 | 349.7 | 377.1 | 403.4 | 438.3 | 404.0 |
| Debt to equity | 0.64 | 0.57 | 0.73 | 0.19 | 0.07 | 0.07 | 0.29 | 0.61 | 0.57 | 0.74 |
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 30 Dec 2021 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| 7.8 | 15.4 | 23.1 | 43.6 | 8.4 | 8.4 | 8.4 | 68.7 | 2.3 | 35.6 | 4.9 | |
| 96.6 | 104.2 | 151.1 | 81.2 | 91.3 | 142.4 | 142.4 | 119.8 | 142.5 | 141.6 | 151.8 | |
| 465.5 | 464.1 | 450.6 | 517.2 | 391.5 | 346.5 | 346.5 | 407.7 | 514.7 | 524.8 | n/a | |
| 0.0 | 0.0 | 41.6 | 42.5 | 42.5 | 42.5 | 42.5 | 58.2 | 75.7 | 78.9 | 80.5 | |
| 620.5 | 649.7 | 773.5 | 881.6 | 676.7 | 651.7 | 651.7 | 796.6 | 954.4 | 997.6 | 1,045.5 | |
| Growth | +4.7% | +19.1% | +14.0% | −23.2% | −3.7% | +0.0% | +22.2% | +19.8% | +4.5% | +4.8% | |
| Liabilities | |||||||||||
| 24.9 | 24.6 | 28.7 | 54.4 | 7.6 | 5.7 | 5.7 | 18.9 | 47.7 | 64.2 | 64.0 | |
| 168.7 | 164.5 | 166.6 | 200.2 | 47.9 | 20.3 | 20.3 | 90.4 | 196.9 | 187.1 | 234.0 | |
| calc | 193.6 | 189.1 | 195.3 | 254.6 | 55.5 | 26.1 | 26.1 | 109.3 | 244.5 | 251.3 | 298.1 |
| 384.1 | 354.5 | 430.4 | 531.5 | 386.1 | 302.0 | 302.0 | 419.5 | 551.0 | 559.2 | 641.6 | |
| Equity | |||||||||||
| 102.0 | 157.5 | 200.6 | 209.0 | 166.3 | 225.1 | 225.1 | 329.5 | 378.9 | 278.1 | 278.2 | |
| 236.4 | 295.2 | 343.1 | 350.1 | 290.6 | 349.7 | 349.7 | 377.1 | 403.4 | 438.3 | 404.0 | |
| Growth | +24.9% | +16.2% | +2.0% | −17.0% | +20.3% | +0.0% | +7.8% | +7.0% | +8.7% | −7.8% | |
| Per share and net cash | |||||||||||
| calc | −185.9 | −173.7 | −172.2 | −211.0 | −47.1 | −17.7 | −17.7 | −40.6 | −242.3 | −215.7 | −293.1 |
Lines marked calc are worked out here from filed figures; point at one for how.