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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 71.6 | 72.9 | 148.7 | 212.8 | 162.8 | 28.2 | 195.1 | |
| Growth | +1.8% | +104.1% | +43.1% | −23.5% | −82.7% | +592.0% | |
| 14.9 | 62.3 | 69.4 | 70.0 | 67.4 | 77.2 | 111.8 | |
| Investment | |||||||
| −6.6 | −5.3 | −7.3 | −6.2 | −2.1 | −1.7 | −6.6 | |
| calc | 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% | |
| calc | 0.40 | 0.52 | 1.00 | 1.36 | 1.10 | 0.18 | 1.09 |
| −17.8 | −15.6 | −72.4 | −48.6 | −66.8 | −1,652.0 | −54.1 | |
| Financing | |||||||
| −3.2 | 46.4 | 63.8 | −59.2 | −273.6 | 1,581.1 | −70.8 | |
| n/a | n/a | n/a | −60.5 | −59.5 | n/a | n/a | |
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.