Closing prices at the end of each trading day, from 12 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 | 588.4 | 645.7 | 183.0 | 538.2 | 484.1 | 588.6 | 526.7 | 667.1 | 696.0 | 729.8 |
| Growth | +9.7% | −71.7% | +194.0% | −10.0% | +21.6% | −10.5% | +26.7% | +4.3% | +4.8% | |
| Net income | 44.9 | −45.0 | −350.1 | −4.0 | 3.9 | 17.6 | 25.3 | 86.8 | 42.8 | 74.8 |
| Growth | −200.2% | +354.7% | +44.2% | +242.6% | −50.7% | +74.8% | ||||
| EPS, diluted | 1.20 | −1.21 | −9.74 | −0.11 | 0.11 | 0.51 | 0.73 | 2.50 | 1.24 | 2.17 |
| Growth | −200.8% | +363.6% | +43.1% | +242.5% | −50.4% | +75.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.6% | −7.0% | −191.3% | −0.7% | 0.8% | 3.0% | 4.8% | 13.0% | 6.2% | 10.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −35.8 | 94.4 | −59.3 | 1.6 | −91.3 | −56.3 | −31.8 | 7.5 | 111.5 | 210.2 |
| Buybacks | 0.0 | −2.8 | −16.5 | 0.0 | −17.8 | −10.0 | −0.0 | 0.0 | −7.5 | −9.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,242.5 | 27.3 | 18.2 | 25.8 | 8.9 | 76.3 | 38.2 | 51.1 | 64.7 | 111.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 80.5 | 73.3 | 60.7 | 4.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −42.3 | −22.2 | 3.9 | 107.0 |
| Shareholders’ equity | 874.2 | 831.3 | 477.8 | 477.2 | 464.9 | 475.7 | 503.1 | 596.1 | 635.9 | 708.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.16 | 0.12 | 0.10 | 0.01 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1,242.5 | 27.3 | 18.2 | 25.8 | 8.9 | 76.3 | 38.2 | 51.1 | 64.7 | 111.8 | |
| 0.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 2,664.7 | 3,357.4 | 1,435.4 | 1,355.2 | 1,357.7 | 1,427.5 | 1,580.4 | 1,735.3 | 2,016.2 | 2,169.8 | |
| Growth | +26.0% | −57.2% | −5.6% | +0.2% | +5.1% | +10.7% | +9.8% | +16.2% | +7.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 80.5 | 73.3 | 60.7 | 4.7 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 80.5 | 73.3 | 60.7 | 4.7 |
| 1,773.0 | 2,506.0 | 956.0 | 878.0 | 892.8 | 951.8 | 1,077.3 | 1,139.2 | 1,380.3 | 1,461.8 | |
| Equity | ||||||||||
| 370.2 | 324.3 | −26.1 | −30.1 | −27.1 | −9.5 | 21.2 | 108.0 | 150.8 | 225.7 | |
| 874.2 | 831.3 | 477.8 | 477.2 | 464.9 | 475.7 | 503.1 | 596.1 | 635.9 | 708.0 | |
| Growth | −4.9% | −42.5% | −0.1% | −2.6% | +2.3% | +5.8% | +18.5% | +6.7% | +11.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −42.3 | −22.2 | 3.9 | 107.0 |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 35.3 | 34.8 | 33.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 16.87 | 18.26 | 20.89 |
Lines marked calc are worked out here from filed figures; point at one for how.