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 | 216.1 | 241.2 | 214.1 | 204.9 | 228.0 | 356.1 | 426.4 | 838.0 | 630.2 | 548.5 |
| Growth | +11.6% | −11.2% | −4.3% | +11.3% | +56.2% | +19.7% | +96.5% | −24.8% | −13.0% | |
| Operating income | −46.7 | −53.4 | −92.6 | −146.4 | −196.7 | −328.3 | −407.7 | 18.4 | −43.7 | −39.2 |
| Net income | 11.7 | −26.7 | −74.8 | −106.0 | −125.7 | −194.6 | −360.8 | 100.8 | 37.7 | 456.9 |
| Growth | −328.6% | −62.6% | +1,111.0% | |||||||
| EPS, diluted | 0.20 | −0.43 | −1.13 | −0.16 | −0.18 | −0.25 | −0.43 | 0.12 | 0.04 | 0.52 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −21.6% | −22.1% | −43.3% | −71.4% | −86.3% | −92.2% | −95.6% | 2.2% | −6.9% | −7.1% |
| Net margin | 5.4% | −11.1% | −34.9% | −51.7% | −55.2% | −54.7% | −84.6% | 12.0% | 6.0% | 83.3% |
| Free cash flow margin | −6.4% | −5.8% | −18.3% | −43.7% | −30.7% | −62.0% | −71.6% | 22.3% | −2.8% | −14.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.6 | −8.9 | −32.8 | −80.9 | −62.1 | −204.2 | −268.6 | 219.3 | 0.5 | −64.7 |
| Capital expenditure | −4.3 | −5.0 | −6.4 | −8.6 | −7.9 | −16.4 | −36.7 | −32.6 | −17.9 | −14.1 |
| Free cash flow | −13.9 | −14.0 | −39.2 | −89.5 | −70.0 | −220.6 | −305.3 | 186.6 | −17.4 | −78.8 |
| Growth | −109.3% | |||||||||
| Buybacks | −0.6 | −1.4 | −5.5 | −0.3 | −12.9 | −27.3 | −48.1 | −9.1 | −36.1 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 79.4 | 85.3 | 86.0 | 121.2 | 235.6 | 377.5 | 313.3 | 283.6 | 154.0 | 71.3 |
| Total debt | 46.8 | 60.0 | 26.7 | 26.8 | 26.9 | 53.8 | 18.1 | 79.3 | 82.8 | 93.2 |
| Net cash (debt) | 32.6 | 25.3 | 59.3 | 94.3 | 208.8 | 323.7 | 295.2 | 204.2 | 71.2 | −21.8 |
| Shareholders’ equity | 184.3 | 461.7 | 389.0 | 288.0 | 484.1 | 986.9 | 610.4 | 730.5 | 759.9 | 1,237.9 |
| Debt to equity | 0.25 | 0.13 | 0.07 | 0.09 | 0.06 | 0.05 | 0.03 | 0.11 | 0.11 | 0.08 |
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 | ||||||||||
| 216.1 | 241.2 | 214.1 | 204.9 | 228.0 | 356.1 | 426.4 | 838.0 | 630.2 | 548.5 | |
| Growth | +11.6% | −11.2% | −4.3% | +11.3% | +56.2% | +19.7% | +96.5% | −24.8% | −13.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 311.1 | 384.4 | 348.9 | 336.3 | |
| 66.9 | 75.5 | 114.2 | 138.2 | 174.8 | 299.1 | 386.9 | 302.0 | 212.1 | 148.3 | |
| 21.6 | 24.0 | 30.9 | 39.2 | 50.0 | 89.3 | 92.2 | 79.8 | 64.3 | 66.7 | |
| −46.7 | −53.4 | −92.6 | −146.4 | −196.7 | −328.3 | −407.7 | 18.4 | −43.7 | −39.2 | |
| Growth | −337.9% | |||||||||
| 20.5 | −53.5 | −86.7 | −141.1 | −189.7 | −215.7 | −410.4 | 58.3 | −1.1 | 498.7 | |
| 4.3 | 3.1 | 4.0 | 3.3 | 4.8 | 11.9 | −0.3 | 4.5 | 7.2 | 63.6 | |
| 11.7 | −26.7 | −74.8 | −106.0 | −125.7 | −194.6 | −360.8 | 100.8 | 37.7 | 456.9 | |
| Growth | −328.6% | −62.6% | +1,111.0% | |||||||
| Per share | ||||||||||
| 0.20 | −0.04 | −0.11 | −0.16 | −0.18 | −0.25 | −0.43 | 0.12 | 0.04 | 0.53 | |
| 0.20 | −0.43 | −1.13 | −0.16 | −0.18 | −0.25 | −0.43 | 0.12 | 0.04 | 0.52 | |
| Growth | −315.0% | −66.7% | +1,200.0% | |||||||
| 59.7 | 617.2 | 664.3 | 665.7 | 697.9 | 792.7 | 847.1 | 849.7 | 855.4 | 858.3 | |
| 60.0 | 61.7 | 66.4 | 665.7 | 697.9 | 792.7 | 847.1 | 869.2 | 872.8 | 872.9 | |
| Growth | +2.9% | +7.6% | +902.1% | +4.8% | +13.6% | +6.9% | +2.6% | +0.4% | +0.0% | |
† The diluted share count jumps at 2019, 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.