Closing prices at the end of each trading day, from 1 Jul 2021. 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.
| FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 959.4 | 1,122.0 | 1,384.4 | 1,529.9 | 1,686.1 | 1,665.4 | 1,522.6 |
| Growth | +17.0% | +23.4% | +10.5% | +10.2% | −1.2% | −8.6% | |
| Operating income | 38.0 | 4.3 | 41.1 | 29.0 | 13.1 | −8.7 | −469.3 |
| Net income | −37.4 | −64.3 | −24.5 | −15.6 | −37.9 | 3.1 | −515.8 |
| Growth | −16,764.5% | ||||||
| EPS, diluted | −0.30 | −0.52 | −0.18 | −0.10 | −0.23 | 0.02 | −3.04 |
| Growth | −15,300.0% |
| FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 4.0% | 0.4% | 3.0% | 1.9% | 0.8% | −0.5% | −30.8% |
| Net margin | −3.9% | −5.7% | −1.8% | −1.0% | −2.2% | 0.2% | −33.9% |
| Free cash flow margin | 0.5% | −6.2% | 1.6% | 1.8% | −4.5% | −4.5% | −4.2% |
| FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 80.8 | 28.7 | 141.2 | 139.8 | 45.5 | 45.8 | 33.9 |
| Capital expenditure | −76.4 | −97.8 | −119.5 | −111.7 | −121.4 | −120.8 | −97.9 |
| Free cash flow | 4.4 | −69.2 | 21.7 | 28.1 | −75.9 | −75.0 | −64.0 |
| Growth | −1,657.8% | +29.3% | −370.0% | ||||
| Buybacks | 0.0 | 0.0 | −139.1 | −4.0 | −1.9 | −5.5 | −1.4 |
| Dividends paid | −2.6 | −0.0 | −48.2 | −23.4 | −23.6 | −23.7 | −11.9 |
| FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 35.4 | 37.5 | 38.6 | 35.4 | 38.2 | 29.0 | 42.4 |
| Total debt | n/a | 827.1 | 716.9 | 779.1 | 891.2 | 900.9 | 977.8 |
| Net cash (debt) | n/a | −789.6 | −678.3 | −743.7 | −853.1 | −871.9 | −935.4 |
| Shareholders’ equity | 883.4 | 684.7 | 1,231.6 | 1,196.3 | 1,169.7 | 1,134.5 | 650.1 |
| Debt to equity | n/a | 1.21 | 0.58 | 0.65 | 0.76 | 0.79 | 1.50 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 29 Dec 2019 | FY2021 3 Jan 2021 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 35.4 | 37.5 | 38.6 | 35.4 | 38.2 | 29.0 | 42.4 | |
| n/a | 39.6 | 41.1 | 40.1 | 45.9 | 57.4 | 55.7 | |
| n/a | 38.5 | 34.9 | 46.2 | 34.7 | 28.1 | 26.9 | |
| 1,049.7 | 1,086.5 | 1,105.3 | 1,087.9 | 1,101.9 | 1,047.6 | 712.3 | |
| n/a | 3,061.0 | 3,145.3 | 3,148.5 | 3,240.6 | 3,072.0 | 2,593.0 | |
| Growth | +2.8% | +0.1% | +2.9% | −5.2% | −15.6% | ||
| Liabilities | |||||||
| n/a | 41.2 | 36.6 | 40.0 | 54.6 | 56.4 | 66.0 | |
| n/a | 785.8 | 680.3 | 739.1 | 836.6 | 844.5 | 911.9 | |
| calc | n/a | 827.1 | 716.9 | 779.1 | 891.2 | 900.9 | 977.8 |
| n/a | 2,212.6 | 1,809.6 | 1,849.7 | 1,976.8 | 1,907.6 | 1,916.0 | |
| Equity | |||||||
| n/a | −142.2 | −178.4 | −217.5 | −279.0 | −299.6 | −821.4 | |
| 883.4 | 684.7 | 1,231.6 | 1,196.3 | 1,169.7 | 1,134.5 | 650.1 | |
| Growth | −22.5% | +79.9% | −2.9% | −2.2% | −3.0% | −42.7% | |
| Per share and net cash | |||||||
| calc | n/a | −789.6 | −678.3 | −743.7 | −853.1 | −871.9 | −935.4 |
| n/a | 125.0 | 167.3 | 168.1 | 168.6 | 170.1 | 171.6 | |
| calc | n/a | 5.48 | 7.36 | 7.12 | 6.94 | 6.67 | 3.79 |
Lines marked calc are worked out here from filed figures; point at one for how.