Closing prices at the end of each trading day, from 13 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 | 114.3 | 161.9 | 226.2 | 220.7 | 169.7 | 214.2 | 290.0 | 262.1 | 228.2 | 213.5 |
| Growth | +41.7% | +39.7% | −2.4% | −23.1% | +26.2% | +35.4% | −9.6% | −12.9% | −6.4% | |
| Operating income | −88.3 | −484.0 | 38.3 | 17.6 | −112.7 | 63.5 | 142.7 | 85.7 | 58.8 | 42.2 |
| Net income | −164.2 | −511.7 | 16.6 | −10.5 | −134.2 | 57.4 | 119.1 | 49.8 | 12.7 | 17.8 |
| Growth | −163.5% | +107.4% | −58.1% | −74.4% | +39.9% | |||||
| EPS, diluted | n/a | n/a | n/a | −0.17 | −1.62 | 0.61 | 1.36 | 0.42 | 0.05 | 0.11 |
| Growth | +123.0% | −69.1% | −88.1% | +120.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −77.3% | −298.9% | 16.9% | 8.0% | −66.4% | 29.7% | 49.2% | 32.7% | 25.8% | 19.8% |
| Net margin | −143.7% | −316.1% | 7.3% | −4.8% | −79.1% | 26.8% | 41.1% | 19.0% | 5.6% | 8.3% |
| Free cash flow margin | −62.9% | −63.2% | 34.2% | 21.3% | 6.6% | 33.8% | −24.6% | 15.5% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −21.0 | 23.4 | 79.9 | 49.9 | 17.2 | 89.7 | 158.9 | 70.4 | 83.5 | 47.5 |
| Capital expenditure | −50.9 | −125.8 | −2.6 | −2.8 | −6.0 | −17.4 | −230.3 | −29.7 | n/a | n/a |
| Free cash flow | −71.9 | −102.4 | 77.4 | 47.1 | 11.2 | 72.3 | −71.4 | 40.6 | n/a | n/a |
| Growth | −39.1% | −76.1% | +543.7% | −198.8% | ||||||
| Buybacks | 0.0 | 0.0 | −15.2 | −49.7 | −12.0 | −45.4 | −3.8 | 0.0 | 0.0 | −23.0 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −8.8 | −79.8 | −41.4 | −29.0 | −4.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 98.1 | 40.2 | 126.8 | 107.3 | 62.9 | 110.3 | 76.4 | 101.6 | 124.7 | 50.5 |
| Total debt | 598.2 | 601.4 | 530.5 | 475.0 | 420.3 | 423.7 | 522.5 | 510.6 | 514.6 | 522.8 |
| Net cash (debt) | −500.0 | −561.2 | −403.7 | −367.7 | −357.4 | −313.4 | −446.1 | −409.1 | −390.0 | −472.3 |
| Shareholders’ equity | 1,056.6 | 624.8 | 627.7 | 570.1 | 428.6 | 393.2 | 487.3 | 489.0 | 505.1 | 502.4 |
| Debt to equity | 0.57 | 0.96 | 0.85 | 0.83 | 0.98 | 1.08 | 1.07 | 1.04 | 1.02 | 1.04 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −21.0 | 23.4 | 79.9 | 49.9 | 17.2 | 89.7 | 158.9 | 70.4 | 83.5 | 47.5 | |
| Growth | +241.4% | −37.6% | −65.5% | +420.5% | +77.1% | −55.7% | +18.7% | −43.1% | ||
| 81.6 | 87.0 | 52.2 | 48.9 | 43.0 | 40.5 | 43.3 | 49.8 | 44.7 | 46.5 | |
| Investment | ||||||||||
| −50.9 | −125.8 | −2.6 | −2.8 | −6.0 | −17.4 | −230.3 | −29.7 | n/a | n/a | |
| calc | −71.9 | −102.4 | 77.4 | 47.1 | 11.2 | 72.3 | −71.4 | 40.6 | n/a | n/a |
| Growth | −39.1% | −76.1% | +543.7% | −198.8% | ||||||
| calc | −0.89 | −1.07 | 0.74 | 0.49 | 0.13 | 0.85 | −0.86 | 0.40 | n/a | n/a |
| −41.6 | −152.3 | 99.4 | 38.4 | 10.5 | 13.4 | −273.1 | 24.9 | −39.8 | −32.0 | |
| Financing | ||||||||||
| −9.5 | 73.6 | −93.7 | −111.4 | −73.1 | −59.2 | 84.9 | −71.1 | −21.7 | −36.9 | |
| n/a | n/a | n/a | n/a | n/a | −8.8 | −79.8 | −41.4 | −29.0 | −4.6 | |
| 0.0 | 0.0 | −15.2 | −49.7 | −12.0 | −45.4 | −3.8 | 0.0 | 0.0 | −23.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.