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 | 596.6 | 699.1 | 290.2 | 309.0 | 269.7 | 335.7 | 404.1 | 397.6 | 444.7 | 910.5 |
| Growth | +17.2% | −58.5% | +6.5% | −12.7% | +24.5% | +20.4% | −1.6% | +11.9% | +104.7% | |
| Operating income | −26.6 | −64.3 | 82.4 | 96.5 | 76.4 | 120.6 | 142.3 | 124.2 | 51.3 | 114.1 |
| Net income | −124.5 | −172.0 | −162.0 | −146.0 | −250.0 | 152.7 | 92.1 | 145.7 | 13.7 | 12.9 |
| Growth | −39.7% | +58.2% | −90.6% | −6.0% | ||||||
| EPS, diluted | n/a | n/a | n/a | −1.81 | −3.04 | 1.28 | 0.71 | 1.09 | 0.10 | 0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −4.5% | −9.2% | 28.4% | 31.2% | 28.3% | 35.9% | 35.2% | 31.2% | 11.5% | 12.5% |
| Net margin | −20.9% | −24.6% | −55.8% | −47.3% | −92.7% | 45.5% | 22.8% | 36.6% | 3.1% | 1.4% |
| Free cash flow margin | −14.0% | −27.5% | −29.3% | 20.3% | 1.0% | 18.6% | 14.7% | 15.8% | 6.3% | 7.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 65.0 | 60.3 | −82.3 | 64.1 | 4.5 | 66.7 | 103.4 | 79.0 | 41.4 | 124.5 |
| Capital expenditure | −148.3 | −252.4 | −2.7 | −1.5 | −1.8 | −4.3 | −43.9 | −16.3 | −13.5 | −59.4 |
| Free cash flow | −83.3 | −192.1 | −85.0 | 62.6 | 2.7 | 62.4 | 59.5 | 62.7 | 27.9 | 65.1 |
| Growth | −95.7% | +2,216.6% | −4.7% | +5.4% | −55.5% | +133.2% | ||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −18.4 | −4.8 | −33.2 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 117.3 | 196.4 | 184.2 | 170.0 | 435.3 | 41.8 | 150.6 | 139.0 | 41.8 | 125.2 |
| Total debt | 800.7 | 1,000.9 | 1,024.9 | 1,101.2 | 1,169.0 | 804.4 | 697.4 | 594.8 | 834.1 | 836.1 |
| Net cash (debt) | −683.4 | −804.5 | −840.7 | −931.2 | −733.6 | −762.6 | −546.9 | −455.7 | −792.3 | −710.9 |
| Shareholders’ equity | −40.4 | −191.6 | −268.8 | −398.9 | −641.1 | −320.2 | −101.9 | 40.7 | 69.3 | 101.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 14.60 | 12.03 | 8.27 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 596.6 | 699.1 | 290.2 | 309.0 | 269.7 | 335.7 | 404.1 | 397.6 | 444.7 | 910.5 | |
| Growth | +17.2% | −58.5% | +6.5% | −12.7% | +24.5% | +20.4% | −1.6% | +11.9% | +104.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 67.6 | n/a | |
| 45.9 | 78.1 | 18.5 | 26.0 | 25.2 | 24.9 | 29.6 | 36.7 | 44.8 | 56.1 | |
| 84.9 | 93.7 | 57.9 | 54.6 | 54.5 | 51.6 | 58.2 | 57.3 | 125.1 | 116.7 | |
| −26.6 | −64.3 | 82.4 | 96.5 | 76.4 | 120.6 | 142.3 | 124.2 | 51.3 | 114.1 | |
| Growth | +17.1% | −20.9% | +58.0% | +18.0% | −12.8% | −58.7% | +122.5% | |||
| −123.2 | −174.0 | −55.8 | −87.9 | −48.7 | −30.6 | 105.7 | 97.6 | 18.1 | 26.8 | |
| 1.3 | −2.0 | −3.4 | 0.6 | −0.1 | −187.2 | 13.7 | −48.1 | 4.4 | 13.9 | |
| −124.5 | −172.0 | −162.0 | −146.0 | −250.0 | 152.7 | 92.1 | 145.7 | 13.7 | 12.9 | |
| Growth | −39.7% | +58.2% | −90.6% | −6.0% | ||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −1.81 | −3.04 | 1.46 | 0.75 | 1.12 | 0.11 | 0.10 | |
| n/a | n/a | n/a | −1.81 | −3.04 | 1.28 | 0.71 | 1.09 | 0.10 | 0.09 | |
| Growth | −44.5% | +53.5% | −90.8% | −10.0% | ||||||
| n/a | n/a | n/a | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| n/a | n/a | n/a | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Growth | +1.9% | +54.6% | +5.3% | −0.5% | −1.4% | +3.9% | ||||
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.