Closing prices at the end of each trading day, from 23 Jun 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 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 481.8 | 472.4 | 712.3 | 810.0 | 763.8 | 860.2 | 1,574.4 |
| Growth | −2.0% | +50.8% | +13.7% | −5.7% | +12.6% | +83.0% | |
| Operating income | 92.2 | −2.0 | 63.8 | 94.3 | 81.5 | −62.4 | 132.5 |
| Net income | 34.3 | −47.5 | 16.1 | 64.6 | 37.3 | −110.3 | −34.8 |
| Growth | −238.7% | +302.5% | −42.3% | −395.7% | |||
| EPS, diluted | 0.21 | −0.37 | 0.11 | 0.43 | 0.26 | −0.74 | −0.20 |
| Growth | −276.2% | +290.9% | −39.5% | −384.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 19.1% | −0.4% | 9.0% | 11.6% | 10.7% | −7.3% | 8.4% |
| Net margin | 7.1% | −10.1% | 2.3% | 8.0% | 4.9% | −12.8% | −2.2% |
| Free cash flow margin | 13.5% | 14.3% | 19.8% | 25.5% | 21.0% | 3.1% | 12.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 71.6 | 72.9 | 148.7 | 212.8 | 162.8 | 28.2 | 195.1 |
| Capital expenditure | −6.6 | −5.3 | −7.3 | −6.2 | −2.1 | −1.7 | −6.6 |
| Free cash flow | 65.0 | 67.5 | 141.4 | 206.6 | 160.7 | 26.5 | 188.5 |
| Growth | +3.9% | +109.3% | +46.2% | −22.2% | −83.5% | +611.9% | |
| Buybacks | n/a | n/a | n/a | −60.5 | −59.5 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 80.7 | 152.8 | 292.6 | 391.7 | 213.8 | 168.7 | 240.0 |
| Total debt | n/a | 785.3 | 554.8 | 556.6 | 558.5 | 2,143.1 | 2,080.0 |
| Net cash (debt) | n/a | −632.5 | −262.2 | −165.0 | −344.7 | −1,974.5 | −1,840.0 |
| Shareholders’ equity | n/a | 794.3 | 1,132.2 | 1,126.6 | 906.7 | 1,307.0 | 1,313.6 |
| Debt to equity | n/a | 0.99 | 0.49 | 0.49 | 0.62 | 1.64 | 1.58 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 80.7 | 152.8 | 292.6 | 391.7 | 213.8 | 168.7 | 240.0 | |
| n/a | 111.4 | 155.8 | 143.8 | 142.7 | 266.8 | 297.3 | |
| n/a | 190.3 | 154.3 | 113.5 | 79.4 | 307.5 | 250.9 | |
| n/a | 770.1 | 793.9 | 793.1 | 820.7 | 2,124.5 | 2,143.6 | |
| n/a | 1,763.7 | 1,886.6 | 1,885.8 | 1,630.7 | 3,922.9 | 3,833.8 | |
| Growth | +7.0% | −0.0% | −13.5% | +140.6% | −2.3% | ||
| Liabilities | |||||||
| n/a | 6.7 | 0.0 | n/a | 0.0 | 21.9 | 0.0 | |
| n/a | 778.6 | 554.8 | 556.6 | 558.5 | 2,121.3 | 2,080.0 | |
| calc | n/a | 785.3 | 554.8 | 556.6 | 558.5 | 2,143.1 | 2,080.0 |
| n/a | 969.4 | 754.3 | 759.2 | 723.9 | 2,615.9 | 2,520.3 | |
| Equity | |||||||
| n/a | −47.5 | −31.4 | −27.4 | −49.5 | −159.8 | −194.6 | |
| n/a | 794.3 | 1,132.2 | 1,126.6 | 906.7 | 1,307.0 | 1,313.6 | |
| Growth | +42.6% | −0.5% | −19.5% | +44.1% | +0.5% | ||
| Per share and net cash | |||||||
| calc | n/a | −632.5 | −262.2 | −165.0 | −344.7 | −1,974.5 | −1,840.0 |
| n/a | 130.0 | 152.9 | 148.7 | 145.1 | 173.2 | 174.2 | |
| calc | n/a | 6.11 | 7.41 | 7.57 | 6.25 | 7.55 | 7.54 |
Lines marked calc are worked out here from filed figures; point at one for how.