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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 254.2 | 435.0 | 627.1 | 846.4 | 924.6 | 908.0 | 1,352.0 | 1,963.9 | 2,554.7 | 1,876.2 |
| Growth | +71.1% | +44.2% | +35.0% | +9.2% | −1.8% | +48.9% | +45.3% | +30.1% | −26.6% | |
| Operating income | −237.4 | −72.8 | −47.5 | −308.9 | −262.8 | −42.4 | 3.6 | −71.2 | −40.5 | −410.1 |
| Net income | −159.7 | −60.7 | −52.7 | −302.0 | −334.2 | −37.6 | −19.2 | −113.0 | −61.6 | −534.5 |
| Growth | ||||||||||
| EPS, diluted | −3.55 | −0.94 | n/a | −3.67 | −3.94 | −0.44 | −0.20 | −1.28 | −0.81 | −5.07 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −93.4% | −16.7% | −7.6% | −36.5% | −28.4% | −4.7% | 0.3% | −3.6% | −1.6% | −21.9% |
| Net margin | −62.8% | −13.9% | −8.4% | −35.7% | −36.1% | −4.1% | −1.4% | −5.8% | −2.4% | −28.5% |
| Free cash flow margin | −20.1% | −12.8% | −9.6% | −9.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −35.5 | −28.0 | −20.7 | −42.6 | −16.2 | 38.7 | −11.6 | 142.6 | 18.8 | 38.8 |
| Capital expenditure | −15.5 | −27.8 | −39.6 | −35.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −51.0 | −55.8 | −60.2 | −78.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −40.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 134.6 | 238.4 | 228.3 | 101.0 | 319.0 | 266.3 | 188.2 | 192.8 | 104.2 | 151.9 |
| Total debt | 120.3 | 121.4 | 221.0 | 293.7 | 289.9 | 215.7 | 413.0 | 597.0 | 490.5 | 970.5 |
| Net cash (debt) | 14.3 | 117.0 | 7.3 | −192.7 | 29.1 | 50.6 | −224.8 | −404.2 | −386.3 | −818.7 |
| Shareholders’ equity | 702.5 | 1,010.9 | 1,143.8 | 929.0 | 619.6 | 693.6 | 859.4 | 1,067.7 | 1,001.3 | 415.2 |
| Debt to equity | 0.17 | 0.12 | 0.19 | 0.32 | 0.47 | 0.31 | 0.48 | 0.56 | 0.49 | 2.34 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 134.6 | 238.4 | 228.3 | 101.0 | 319.0 | 266.3 | 188.2 | 192.8 | 104.2 | 151.9 | |
| 40.6 | 48.9 | 80.2 | 75.7 | 124.1 | 130.6 | 254.7 | 446.7 | 414.7 | 309.9 | |
| 31.2 | 50.9 | 73.6 | 85.2 | 86.2 | 81.4 | 87.9 | 78.2 | 73.2 | 80.8 | |
| 626.6 | 628.2 | 768.1 | 566.4 | 349.0 | 426.3 | 722.8 | 1,116.5 | 1,137.3 | 694.5 | |
| 1,199.8 | 1,312.7 | 1,722.3 | 1,498.0 | 1,371.7 | 1,419.5 | 1,817.3 | 2,680.3 | 2,544.4 | 1,899.2 | |
| Growth | +9.4% | +31.2% | −13.0% | −8.4% | +3.5% | +28.0% | +47.5% | −5.1% | −25.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | 26.6 | 0.0 | n/a | n/a | n/a | n/a | |
| 120.3 | 121.4 | 221.0 | 293.7 | 263.3 | 215.7 | 413.0 | 597.0 | 490.5 | 970.5 | |
| calc | 120.3 | 121.4 | 221.0 | 293.7 | 289.9 | 215.7 | 413.0 | 597.0 | 490.5 | 970.5 |
| 287.7 | 266.4 | 532.9 | 569.0 | 752.1 | 725.8 | 957.9 | 1,434.2 | 1,353.0 | 1,484.0 | |
| Equity | ||||||||||
| 146.6 | 86.0 | 50.0 | −252.0 | −589.2 | −626.8 | −606.2 | −719.2 | −780.8 | −1,315.3 | |
| 702.5 | 1,010.9 | 1,143.8 | 929.0 | 619.6 | 693.6 | 859.4 | 1,067.7 | 1,001.3 | 415.2 | |
| Growth | +43.9% | +13.2% | −18.8% | −33.3% | +11.9% | +23.9% | +24.2% | −6.2% | −58.5% | |
| Per share and net cash | ||||||||||
| calc | 14.3 | 117.0 | 7.3 | −192.7 | 29.1 | 50.6 | −224.8 | −404.2 | −386.3 | −818.7 |
| n/a | n/a | n/a | 84.6 | 86.1 | 90.8 | 111.1 | 115.4 | 116.6 | 111.6 | |
| calc | n/a | n/a | n/a | 10.98 | 7.20 | 7.64 | 7.74 | 9.25 | 8.59 | 3.72 |
Lines marked calc are worked out here from filed figures; point at one for how.