Closing prices at the end of each trading day, from 19 Apr 2018. 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 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 550.8 | 1,895.9 | 1,790.8 | 1,224.4 | 1,345.8 | 1,281.3 | 620.5 | 538.8 | 504.1 |
| Growth | +244.2% | −5.5% | −31.6% | +9.9% | −4.8% | −51.6% | −13.2% | −6.4% | |
| Operating income | 31.8 | 1,126.1 | 974.0 | 588.6 | 508.1 | 474.3 | −214.4 | −75.2 | −77.1 |
| Net income | 8.0 | 854.2 | 744.6 | 434.4 | 388.3 | 383.0 | −255.3 | −131.2 | −219.8 |
| Growth | +10,600.5% | −12.8% | −41.7% | −10.6% | −1.4% | −166.7% | |||
| EPS, diluted | 0.03 | 2.87 | 2.58 | 1.62 | 1.46 | 1.48 | −9.93 | −5.09 | −8.45 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.9% | 62.8% | 58.1% | 53.9% | 47.9% | 43.3% | 5.8% | −3.7% | −3.1% |
| Operating margin | 5.8% | 59.4% | 54.4% | 48.1% | 37.8% | 37.0% | −34.6% | −14.0% | −15.3% |
| Net margin | 1.4% | 45.1% | 41.6% | 35.5% | 28.9% | 29.9% | −41.1% | −24.3% | −43.6% |
| Free cash flow margin | 0.3% | 40.5% | 41.4% | 43.1% | 28.6% | 19.7% | 3.6% | −13.8% | −23.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.6 | 836.6 | 805.3 | 563.6 | 443.0 | 324.6 | 76.6 | −40.1 | −81.6 |
| Capital expenditure | −34.7 | −68.2 | −64.1 | −36.1 | −58.3 | −72.2 | −54.0 | −34.3 | −38.9 |
| Free cash flow | 1.9 | 768.4 | 741.2 | 527.6 | 384.8 | 252.5 | 22.5 | −74.4 | −120.5 |
| Growth | +40,150.5% | −3.5% | −28.8% | −27.1% | −34.4% | −91.1% | −430.4% | ||
| Buybacks | 0.0 | 0.0 | −10.9 | −30.1 | −50.0 | −60.0 | 0.0 | 0.0 | n/a |
| Dividends paid | 0.0 | −55.6 | −20.6 | −8.6 | −7.4 | −10.3 | −5.1 | 0.0 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.4 | 49.9 | 80.9 | 145.4 | 57.5 | 134.6 | 176.9 | 256.2 | 138.4 |
| Total debt | 339.4 | 2,156.6 | 1,812.8 | 1,420.1 | 1,029.7 | 921.9 | 925.6 | 1,086.9 | 1,094.7 |
| Net cash (debt) | −326.0 | −2,106.8 | −1,731.9 | −1,274.7 | −972.2 | −787.3 | −748.8 | −830.7 | −956.3 |
| Shareholders’ equity | 613.2 | −1,076.8 | −691.1 | −329.4 | 23.4 | 337.7 | 78.2 | −78.9 | −259.6 |
| Debt to equity | 0.55 | n/a | n/a | n/a | 44.00 | 2.73 | 11.83 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 15.9% | 62.8% | 58.1% | 53.9% | 47.9% | 43.3% | 5.8% | −3.7% | −3.1% | |
| 5.8% | 59.4% | 54.4% | 48.1% | 37.8% | 37.0% | −34.6% | −14.0% | −15.3% | |
| 0.6% | 47.6% | 47.1% | 41.7% | 33.9% | 35.3% | −44.1% | −28.4% | −33.8% | |
| 1.4% | 45.1% | 41.6% | 35.5% | 28.9% | 29.9% | −41.1% | −24.3% | −43.6% | |
| 0.3% | 40.5% | 41.4% | 43.1% | 28.6% | 19.7% | 3.6% | −13.8% | −23.9% | |
| Spending | |||||||||
| 0.6% | 0.1% | 0.1% | 0.3% | 0.3% | 0.3% | 0.9% | 1.1% | 1.3% | |
| 9.5% | 3.3% | 3.6% | 5.5% | 9.9% | 6.0% | 11.9% | 8.6% | 10.9% | |
| 6.3% | 3.6% | 3.6% | 2.9% | 4.3% | 5.6% | 8.7% | 6.4% | 7.7% | |
| −314.2% | 5.4% | 11.7% | 14.8% | 14.9% | 15.3% | n/a | n/a | n/a | |
| Returns | |||||||||
| 1.3% | n/a | n/a | n/a | 1,659.4% | 113.4% | −326.2% | n/a | n/a | |
| 0.7% | 56.7% | 48.8% | 30.3% | 27.5% | 23.9% | −19.8% | −10.7% | −21.4% | |
| Balance and payout | |||||||||
| 0.55 | n/a | n/a | n/a | 44.00 | 2.73 | 11.83 | n/a | n/a | |
| 0.0% | 6.5% | 2.8% | 2.0% | 1.9% | 2.7% | n/a | n/a | n/a | |
| 0.0% | 7.2% | 4.2% | 7.3% | 14.9% | 27.9% | 22.8% | n/a | n/a | |