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 | n/a | 421.7 | 613.4 | 571.0 | 237.8 | 473.7 | 711.4 | 637.0 | 621.8 | 596.7 |
| Growth | +45.5% | −6.9% | −58.3% | +99.2% | +50.2% | −10.5% | −2.4% | −4.0% | ||
| Net income | −465.6 | −31.7 | 102.6 | 38.7 | −778.0 | 42.5 | 139.0 | −6.3 | 3.2 | −193.1 |
| Growth | −62.3% | −2,110.8% | +227.3% | −104.5% | −6,104.9% | |||||
| EPS, diluted | −1.45 | −0.08 | 0.26 | 0.10 | −2.12 | 1.15 | 3.76 | −0.19 | 0.10 | −5.45 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | −7.5% | 16.7% | 6.8% | −327.1% | 9.0% | 19.5% | −1.0% | 0.5% | −32.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 93.0 | 189.6 | 284.5 | 177.7 | 81.1 | 244.8 | 427.7 | 228.0 | 239.3 | 313.2 |
| Buybacks | 0.0 | −17.9 | −12.7 | −37.6 | 0.0 | 0.0 | −27.3 | −17.3 | −15.3 | −3.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 25.2 | 12.3 | 51.0 | 8.3 | 13.7 | 26.1 | 126.9 | 62.1 | 103.4 | 82.9 |
| Total debt | 197.1 | 256.5 | 399.4 | 700.5 | 774.8 | 654.4 | 589.6 | 493.0 | 726.6 | 696.0 |
| Net cash (debt) | −171.9 | −244.2 | −348.4 | −692.2 | −761.1 | −628.3 | −462.7 | −430.8 | −623.2 | −613.1 |
| Shareholders’ equity | 859.0 | 936.3 | 1,029.8 | 1,032.6 | 257.0 | 302.1 | 417.6 | 396.4 | 413.6 | 228.7 |
| Debt to equity | 0.23 | 0.27 | 0.39 | 0.68 | 3.01 | 2.17 | 1.41 | 1.24 | 1.76 | 3.04 |
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 | ||||||||||
| 93.0 | 189.6 | 284.5 | 177.7 | 81.1 | 244.8 | 427.7 | 228.0 | 239.3 | 313.2 | |
| Growth | +103.8% | +50.0% | −37.6% | −54.4% | +202.0% | +74.7% | −46.7% | +5.0% | +30.9% | |
| 130.2 | 126.8 | 197.0 | 220.8 | 160.8 | 135.7 | 175.8 | 209.7 | 223.1 | 267.9 | |
| Investment | ||||||||||
| −605.9 | −243.8 | −382.6 | −464.9 | −144.9 | −105.3 | −210.3 | −226.6 | −352.5 | −272.5 | |
| Financing | ||||||||||
| 407.1 | 39.1 | 128.4 | 245.1 | 70.5 | −124.8 | −113.3 | −69.6 | 156.9 | −59.8 | |
| 0.0 | −17.9 | −12.7 | −37.6 | 0.0 | 0.0 | −27.3 | −17.3 | −15.3 | −3.5 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.