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 | 258.5 | 536.0 | 297.8 | 273.6 | 344.0 | 760.2 | 324.0 | 297.0 | 364.9 | 447.6 |
| Growth | +107.4% | −44.4% | −8.1% | +25.8% | +121.0% | −57.4% | −8.3% | +22.9% | +22.6% | |
| Operating income | 48.9 | 277.9 | 33.6 | −1.7 | 6.6 | 60.5 | 30.6 | −26.5 | −52.0 | −83.4 |
| Net income | 20.4 | 175.7 | 12.2 | −19.7 | −1.4 | 35.2 | 18.1 | n/a | n/a | n/a |
| Growth | +761.1% | −93.1% | −262.1% | −48.6% | ||||||
| EPS, diluted | 0.22 | 1.91 | 0.13 | −0.23 | −0.05 | 0.33 | 0.21 | −0.18 | −1.66 | −0.87 |
| Growth | +768.2% | −93.2% | −276.9% | −36.4% | −185.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.9% | 51.8% | 11.3% | −0.6% | 1.9% | 8.0% | 9.4% | −8.9% | −14.2% | −18.6% |
| Net margin | 7.9% | 32.8% | 4.1% | −7.2% | −0.4% | 4.6% | 5.6% | n/a | n/a | n/a |
| Free cash flow margin | 18.7% | 54.0% | 5.6% | 2.3% | 15.8% | 7.8% | 20.8% | 16.1% | 18.2% | 0.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 57.3 | 301.5 | 33.8 | 31.5 | 63.4 | 65.3 | 78.9 | 75.2 | 74.7 | 10.6 |
| Capital expenditure | −9.1 | −12.1 | −17.0 | −25.3 | −9.1 | −5.8 | −11.5 | −27.3 | −8.5 | −7.1 |
| Free cash flow | 48.2 | 289.4 | 16.8 | 6.3 | 54.4 | 59.4 | 67.4 | 47.9 | 66.2 | 3.5 |
| Growth | +500.0% | −94.2% | −62.7% | +769.4% | +9.3% | +13.5% | −29.0% | +38.4% | −94.7% | |
| Buybacks | n/a | −5.3 | −13.8 | −12.6 | −0.5 | n/a | −11.3 | 0.0 | n/a | n/a |
| Dividends paid | −11.2 | −14.7 | −17.8 | −17.0 | −10.5 | −8.5 | −8.5 | −17.6 | −18.0 | −18.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 61.5 | 39.6 | 46.7 | 33.1 | 119.2 | 185.1 | 80.3 | 67.4 | 95.9 | 59.4 |
| Total debt | 290.4 | 295.5 | 243.5 | 216.0 | 213.5 | 212.3 | 212.5 | 206.6 | 187.0 | 167.1 |
| Net cash (debt) | −228.9 | −255.9 | −196.8 | −182.9 | −94.3 | −27.2 | −132.2 | −139.2 | −91.0 | −107.7 |
| Shareholders’ equity | 183.5 | 348.3 | 332.7 | 288.2 | 276.0 | 256.9 | 270.4 | 222.5 | 146.0 | 55.4 |
| Debt to equity | 1.58 | 0.85 | 0.73 | 0.75 | 0.77 | 0.83 | 0.79 | 0.93 | 1.28 | 3.01 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 258.5 | 536.0 | 297.8 | 273.6 | 344.0 | 760.2 | 324.0 | 297.0 | 364.9 | 447.6 | |
| Growth | +107.4% | −44.4% | −8.1% | +25.8% | +121.0% | −57.4% | −8.3% | +22.9% | +22.6% | |
| 9.5 | n/a | n/a | 36.8 | 106.9 | 466.5 | 70.6 | 77.2 | 102.2 | 184.1 | |
| 46.8 | 49.1 | 51.5 | 54.0 | 48.4 | 56.6 | 47.0 | 49.8 | 62.9 | 66.8 | |
| 48.9 | 277.9 | 33.6 | −1.7 | 6.6 | 60.5 | 30.6 | −26.5 | −52.0 | −83.4 | |
| Growth | +468.7% | −87.9% | −104.9% | +815.1% | −49.4% | −186.7% | ||||
| 33.5 | 258.6 | 21.4 | −11.3 | 0.1 | 53.9 | 22.3 | −41.5 | −66.2 | −96.4 | |
| 13.1 | 82.6 | 7.9 | 8.2 | 1.5 | 18.7 | 8.9 | −8.4 | 4.1 | −18.0 | |
| 20.4 | 175.7 | 12.2 | −19.7 | −1.4 | 35.2 | 18.1 | n/a | n/a | n/a | |
| Growth | +761.1% | −93.1% | −262.1% | −48.6% | ||||||
| Per share | ||||||||||
| 0.23 | 1.95 | 0.14 | −0.23 | −0.05 | 0.34 | 0.21 | −0.18 | −1.66 | −0.87 | |
| 0.22 | 1.91 | 0.13 | −0.23 | −0.05 | 0.33 | 0.21 | −0.18 | −1.66 | −0.87 | |
| Growth | +768.2% | −93.2% | −276.9% | −36.4% | −185.7% | |||||
| 89.3 | 90.3 | 89.1 | 85.1 | 84.2 | 85.3 | 85.4 | 87.9 | 89.9 | 91.0 | |
| 91.3 | 91.9 | 90.3 | 85.1 | 84.2 | 87.9 | 87.8 | 87.9 | 89.9 | 91.0 | |
| Growth | +0.6% | −1.7% | −5.8% | −1.0% | +4.4% | −0.2% | +0.2% | +2.2% | +1.3% | |