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 | 166.8 | 159.3 | 157.1 | 261.1 | 282.8 | 448.0 | 645.6 | 674.8 | 711.1 | 766.5 |
| Growth | −4.5% | −1.4% | +66.2% | +8.3% | +58.4% | +44.1% | +4.5% | +5.4% | +7.8% | |
| Operating income | −20.7 | −15.4 | −10.3 | 111.6 | 104.8 | 237.5 | 354.2 | 343.2 | 379.1 | 435.1 |
| Net income | −65.1 | −74.3 | −57.4 | 39.8 | 41.6 | 171.5 | 292.9 | 304.5 | 353.6 | 416.5 |
| Growth | +4.3% | +312.6% | +70.8% | +4.0% | +16.1% | +17.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −12.4% | −9.6% | −6.5% | 42.7% | 37.0% | 53.0% | 54.9% | 50.9% | 53.3% | 56.8% |
| Net margin | −39.0% | −46.6% | −36.5% | 15.3% | 14.7% | 38.3% | 45.4% | 45.1% | 49.7% | 54.3% |
| Free cash flow margin | 43.0% | 42.0% | 23.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 71.7 | 66.9 | 47.7 | 93.4 | 104.4 | 248.0 | 327.5 | 375.0 | 430.1 | 528.3 |
| Capital expenditure | 0.0 | 0.0 | −11.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 71.7 | 66.9 | 36.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −6.7% | −45.7% | ||||||||
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −27.9 | −50.5 | −53.2 | −58.4 | −76.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 54.2 | 73.3 | 82.1 | 138.0 | 80.8 | 67.3 | 120.1 | 138.6 | 141.4 | 273.9 |
| Total debt | n/a | 398.5 | 877.2 | 896.9 | 769.5 | 1,070.5 | 934.4 | 812.4 | 684.1 | 689.1 |
| Net cash (debt) | n/a | −325.2 | −795.2 | −758.9 | −688.7 | −1,003.2 | −814.3 | −673.8 | −542.7 | −415.3 |
| Shareholders’ equity | 328.9 | 251.6 | 316.4 | 406.4 | 464.7 | 712.6 | 966.5 | 1,184.4 | 1,463.5 | 1,801.1 |
| Debt to equity | n/a | 1.58 | 2.77 | 2.21 | 1.66 | 1.50 | 0.97 | 0.69 | 0.47 | 0.38 |
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 | ||||||||||
| 54.2 | 73.3 | 82.1 | 138.0 | 80.8 | 67.3 | 120.1 | 138.6 | 141.4 | 273.9 | |
| 0.0 | 0.1 | 1.9 | 2.4 | 2.5 | 3.2 | 3.7 | 4.7 | 12.5 | 49.9 | |
| n/a | 0.7 | 5.8 | 5.6 | 6.3 | 11.4 | 12.2 | 15.8 | 18.9 | 14.6 | |
| 719.1 | 586.5 | 1,112.8 | 1,155.6 | 1,140.6 | 1,682.8 | 1,623.3 | 1,664.1 | 1,884.6 | 1,962.9 | |
| 776.3 | 675.9 | 1,233.5 | 1,351.8 | 1,274.2 | 1,994.1 | 2,106.2 | 2,171.8 | 2,373.2 | 2,861.2 | |
| Growth | −12.9% | +82.5% | +9.6% | −5.7% | +56.5% | +5.6% | +3.1% | +9.3% | +20.6% | |
| Liabilities | ||||||||||
| n/a | 40.0 | 64.1 | 87.5 | 76.7 | 190.3 | 189.8 | 193.3 | 145.3 | 147.6 | |
| n/a | 358.5 | 813.1 | 809.4 | 692.8 | 880.1 | 744.6 | 619.2 | 538.8 | 541.6 | |
| calc | n/a | 398.5 | 877.2 | 896.9 | 769.5 | 1,070.5 | 934.4 | 812.4 | 684.1 | 689.1 |
| 447.4 | 424.3 | 917.1 | 945.4 | 809.5 | 1,281.6 | 1,139.7 | 987.4 | 909.8 | 1,060.1 | |
| Equity | ||||||||||
| −58.4 | −135.7 | −196.1 | −159.4 | −121.8 | 13.5 | 246.4 | 488.1 | 773.8 | 1,104.6 | |
| 328.9 | 251.6 | 316.4 | 406.4 | 464.7 | 712.6 | 966.5 | 1,184.4 | 1,463.5 | 1,801.1 | |
| Growth | −23.5% | +25.7% | +28.5% | +14.4% | +53.3% | +35.6% | +22.5% | +23.6% | +23.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | −325.2 | −795.2 | −758.9 | −688.7 | −1,003.2 | −814.3 | −673.8 | −542.7 | −415.3 |
| n/a | n/a | n/a | n/a | n/a | 36.5 | 36.0 | 35.2 | 35.4 | 35.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | 19.54 | 26.85 | 33.66 | 41.29 | 50.15 |
Lines marked calc are worked out here from filed figures; point at one for how.