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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 71.7 | 66.9 | 47.7 | 93.4 | 104.4 | 248.0 | 327.5 | 375.0 | 430.1 | 528.3 | |
| Growth | −6.7% | −28.6% | +95.6% | +11.8% | +137.4% | +32.1% | +14.5% | +14.7% | +22.8% | |
| 42.8 | 38.0 | 35.5 | 43.9 | 47.0 | 61.6 | 81.3 | 91.7 | 100.0 | 122.0 | |
| Investment | ||||||||||
| 0.0 | 0.0 | −11.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 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% | ||||||||
| −6.9 | −4.9 | 24.2 | −99.9 | −39.6 | −463.0 | −9.9 | −152.0 | −254.6 | −351.9 | |
| Financing | ||||||||||
| −64.1 | −42.9 | −55.2 | 64.1 | −120.2 | 318.5 | −243.3 | −212.2 | −208.6 | −84.7 | |
| n/a | n/a | n/a | 0.0 | 0.0 | −27.9 | −50.5 | −53.2 | −58.4 | −76.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.