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 | 192.7 | 330.1 | 601.2 | 628.9 | 393.7 | 688.5 | 1,049.6 | 756.6 | 660.8 | 492.5 |
| Growth | +71.3% | +82.1% | +4.6% | −37.4% | +74.9% | +52.4% | −27.9% | −12.7% | −25.5% | |
| Operating income | −28.6 | 79.0 | 256.5 | 210.7 | −110.7 | 185.8 | 429.1 | 270.9 | 273.5 | 110.5 |
| Net income | −49.1 | −24.2 | 72.4 | 57.8 | −233.0 | 61.1 | 224.4 | 111.1 | 96.4 | 49.7 |
| Growth | −20.2% | −503.3% | +267.2% | −50.5% | −13.2% | −48.5% | ||||
| EPS, diluted | −0.82 | −0.40 | 1.11 | 0.92 | −3.84 | 0.99 | 3.75 | 1.94 | 1.81 | 0.95 |
| Growth | −17.1% | −517.4% | +278.8% | −48.3% | −6.7% | −47.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −14.9% | 23.9% | 42.7% | 33.5% | −28.1% | 27.0% | 40.9% | 35.8% | 41.4% | 22.4% |
| Net margin | −25.5% | −7.3% | 12.0% | 9.2% | −59.2% | 8.9% | 21.4% | 14.7% | 14.6% | 10.1% |
| Free cash flow margin | 22.6% | 11.1% | 21.9% | 17.3% | 23.7% | 12.7% | 28.5% | 13.5% | 42.3% | −17.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 82.9 | 142.2 | 256.2 | 235.4 | 168.7 | 216.8 | 467.5 | 300.9 | 471.0 | 14.7 |
| Capital expenditure | −39.3 | −105.6 | −124.7 | −126.3 | −75.3 | −129.3 | −168.8 | −199.0 | −191.3 | −98.4 |
| Free cash flow | 43.6 | 36.6 | 131.5 | 109.1 | 93.4 | 87.5 | 298.7 | 101.9 | 279.7 | −83.7 |
| Growth | −16.1% | +259.6% | −17.0% | −14.4% | −6.3% | +241.3% | −65.9% | +174.5% | −129.9% | |
| Buybacks | −2.0 | 0.0 | −1.8 | −71.3 | −4.0 | −11.8 | −36.3 | −31.2 | −43.7 | 0.0 |
| Dividends paid | n/a | 0.0 | 0.0 | −2.4 | −4.9 | −7.2 | −24.3 | −29.7 | −30.0 | −24.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 73.6 | 134.8 | 127.7 | 111.2 | 201.9 | 100.6 | 128.8 | 133.0 | 276.8 | 100.3 |
| Total debt | 319.4 | 418.5 | 429.0 | 420.1 | 766.9 | 656.2 | 485.1 | 488.5 | 492.0 | 535.1 |
| Net cash (debt) | −245.8 | −283.8 | −301.3 | −309.0 | −565.0 | −555.6 | −356.3 | −355.4 | −215.3 | −434.8 |
| Shareholders’ equity | 105.8 | 84.9 | 143.0 | 132.9 | −109.2 | −61.9 | 115.6 | 176.0 | 203.3 | 245.8 |
| Debt to equity | 3.02 | 4.93 | 3.00 | 3.16 | n/a | n/a | 4.20 | 2.77 | 2.42 | 2.18 |
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 | ||||||||||
| 73.6 | 134.8 | 127.7 | 111.2 | 201.9 | 100.6 | 128.8 | 133.0 | 276.8 | 100.3 | |
| 3.5 | 5.7 | 9.3 | 11.4 | 13.3 | 10.9 | 14.4 | 13.6 | 10.6 | 12.4 | |
| 473.6 | 517.4 | 557.2 | 567.8 | 614.7 | 614.0 | 666.9 | 686.8 | 740.5 | 775.7 | |
| 640.5 | 786.2 | 862.7 | 852.1 | 960.3 | 895.7 | 974.0 | 1,016.5 | 1,200.1 | 1,040.4 | |
| Growth | +22.7% | +9.7% | −1.2% | +12.7% | −6.7% | +8.7% | +4.4% | +18.1% | −13.3% | |
| Liabilities | ||||||||||
| 319.4 | 418.5 | 429.0 | 420.1 | 766.9 | 656.2 | 485.1 | 488.5 | 492.0 | 535.1 | |
| calc | 319.4 | 418.5 | 429.0 | 420.1 | 766.9 | 656.2 | 485.1 | 488.5 | 492.0 | 535.1 |
| 498.9 | 659.3 | 719.6 | 719.2 | 1,069.5 | 957.7 | 858.4 | 840.5 | 996.8 | 794.7 | |
| Equity | ||||||||||
| −260.5 | −283.9 | −206.7 | −153.4 | −380.9 | −314.8 | −81.1 | 29.5 | 126.0 | 150.0 | |
| 105.8 | 84.9 | 143.0 | 132.9 | −109.2 | −61.9 | 115.6 | 176.0 | 203.3 | 245.8 | |
| Growth | −19.7% | +68.4% | −7.1% | −182.2% | +52.3% | +15.5% | +20.9% | |||
| Per share and net cash | ||||||||||
| calc | −245.8 | −283.8 | −301.3 | −309.0 | −565.0 | −555.6 | −356.3 | −355.4 | −215.3 | −434.8 |
| n/a | 60.6 | 60.5 | 59.2 | 61.0 | 60.2 | 57.6 | 55.3 | 51.2 | 51.7 | |
| calc | n/a | 1.40 | 2.36 | 2.25 | −1.79 | −1.03 | 2.01 | 3.18 | 3.97 | 4.75 |
Lines marked calc are worked out here from filed figures; point at one for how.