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 | 135.6 | 28.4 | 199.1 | 281.4 | 277.2 | 386.9 | 307.1 | 233.1 | 423.0 | 342.1 |
| Growth | −79.0% | +600.0% | +41.3% | −1.5% | +39.6% | −20.6% | −24.1% | +81.5% | −19.1% | |
| Operating income | −186.5 | −29.6 | 0.5 | −28.4 | −203.3 | 201.1 | 167.2 | −5.8 | 87.0 | 7.5 |
| Net income | −217.8 | −58.7 | −32.9 | −56.0 | −225.6 | 182.0 | 158.6 | −12.9 | 76.4 | −4.4 |
| Growth | −12.9% | −108.1% | −105.7% | |||||||
| EPS, diluted | −30.03 | −1.71 | −0.86 | −1.34 | −5.38 | 4.27 | 3.70 | −0.30 | 1.75 | −0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −137.5% | −104.1% | 0.3% | −10.1% | −73.4% | 52.0% | 54.4% | −2.5% | 20.6% | 2.2% |
| Net margin | −160.6% | −206.4% | −16.5% | −19.9% | −81.4% | 47.0% | 51.6% | −5.5% | 18.1% | −1.3% |
| Free cash flow margin | −38.8% | 83.6% | 32.4% | 19.5% | 11.7% | 59.3% | 60.5% | 38.2% | 29.3% | 8.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −52.3 | 24.1 | 65.9 | 59.5 | 36.9 | 231.1 | 189.3 | 91.8 | 126.8 | 31.9 |
| Capital expenditure | −0.3 | −0.3 | −1.5 | −4.7 | −4.6 | −1.6 | −3.6 | −2.7 | −3.0 | −3.2 |
| Free cash flow | −52.6 | 23.8 | 64.4 | 54.8 | 32.3 | 229.5 | 185.8 | 89.1 | 123.9 | 28.7 |
| Growth | +171.0% | −14.9% | −41.0% | +610.3% | −19.1% | −52.0% | +39.0% | −76.8% | ||
| Dividends paid | n/a | n/a | n/a | −20.9 | −9.8 | −13.5 | −115.7 | −40.9 | −67.5 | −32.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 133.4 | 174.5 | 197.5 | 155.9 | 143.9 | 114.6 | 58.1 | 46.5 | 43.7 | 55.5 |
| Total debt | 513.0 | 515.4 | 535.1 | 482.7 | 439.6 | 238.2 | 164.9 | 190.2 | 82.2 | 189.1 |
| Net cash (debt) | −379.6 | −340.9 | −337.6 | −326.8 | −295.7 | −123.7 | −106.8 | −143.6 | −38.5 | −133.5 |
| Shareholders’ equity | 1,029.7 | 974.4 | 1,053.3 | 978.4 | 745.0 | 916.6 | 967.4 | 913.3 | 926.7 | 896.5 |
| Debt to equity | 0.50 | 0.53 | 0.51 | 0.49 | 0.59 | 0.26 | 0.17 | 0.21 | 0.09 | 0.21 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −137.5% | −104.1% | 0.3% | −10.1% | −73.4% | 52.0% | 54.4% | −2.5% | 20.6% | 2.2% | |
| −160.1% | −206.4% | −16.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −160.6% | −206.4% | −16.5% | −19.9% | −81.4% | 47.0% | 51.6% | −5.5% | 18.1% | −1.3% | |
| −38.8% | 83.6% | 32.4% | 19.5% | 11.7% | 59.3% | 60.5% | 38.2% | 29.3% | 8.4% | |
| Spending | ||||||||||
| 33.3% | 78.0% | 11.6% | 8.7% | 7.7% | 6.3% | 8.4% | 12.1% | 6.9% | 9.0% | |
| 0.2% | 1.0% | 0.7% | 1.7% | 1.7% | 0.4% | 1.2% | 1.2% | 0.7% | 0.9% | |
| Returns | ||||||||||
| −21.1% | −6.0% | −3.1% | −5.7% | −30.3% | 19.9% | 16.4% | −1.4% | 8.2% | −0.5% | |
| −13.9% | −3.9% | −2.0% | −3.7% | −18.3% | 15.1% | 13.5% | −1.1% | 7.2% | −0.4% | |
| Balance and payout | ||||||||||
| 0.50 | 0.53 | 0.51 | 0.49 | 0.59 | 0.26 | 0.17 | 0.21 | 0.09 | 0.21 | |
| 34.4% | 35.9% | 35.3% | 36.0% | 39.6% | 23.8% | 17.5% | 19.9% | 12.1% | 21.1% | |
| n/a | n/a | n/a | n/a | n/a | 7.4% | 73.0% | n/a | 88.4% | n/a | |
| n/a | n/a | n/a | 38.1% | 30.5% | 5.9% | 62.3% | 45.9% | 54.5% | 114.3% | |