Closing prices at the end of each trading day, from 7 Sep 2017. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 295.5 | 291.0 | 388.2 | 566.8 | 796.9 | 1,170.5 | 1,148.5 | 1,201.7 | 1,228.3 |
| Growth | −1.5% | +33.4% | +46.0% | +40.6% | +46.9% | −1.9% | +4.6% | +2.2% | |
| Operating income | 11.0 | 8.5 | 8.2 | −343.8 | 29.5 | 10.6 | 9.0 | −39.1 | −33.0 |
| Net income | 9.6 | 6.3 | 5.0 | −343.5 | 22.1 | 0.5 | −2.2 | −48.5 | −38.8 |
| Growth | −34.8% | −20.9% | −7,006.2% | −97.9% | −572.6% | ||||
| EPS, diluted | n/a | n/a | 0.18 | −6.59 | 0.43 | 0.01 | −0.04 | −0.92 | −0.73 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.9% | 17.0% | 16.6% | 17.8% | 19.0% | 17.6% | 17.8% | 17.1% | 16.9% |
| Operating margin | 3.7% | 2.9% | 2.1% | −60.7% | 3.7% | 0.9% | 0.8% | −3.3% | −2.7% |
| Net margin | 3.3% | 2.2% | 1.3% | −60.6% | 2.8% | 0.0% | −0.2% | −4.0% | −3.2% |
| Free cash flow margin | 4.4% | 3.1% | −0.0% | 7.9% | 1.9% | 2.5% | −0.4% | 0.8% | 0.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.3 | 12.0 | 4.8 | 45.7 | 17.5 | 35.4 | −1.6 | 22.6 | 25.5 |
| Capital expenditure | −2.3 | −3.1 | −4.8 | −0.7 | −2.2 | −6.3 | −3.5 | −12.5 | −18.9 |
| Free cash flow | 13.0 | 8.9 | −0.0 | 45.0 | 15.3 | 29.1 | −5.2 | 10.1 | 6.6 |
| Growth | −31.8% | −100.3% | −66.0% | +90.2% | −117.7% | −35.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.1 | 5.5 | 14.5 | 9.6 | 14.8 | 24.3 | 15.2 | 14.5 | 8.6 |
| Total debt | 15.6 | 14.6 | 21.3 | 93.7 | 87.4 | 121.7 | 114.2 | 108.7 | 106.1 |
| Net cash (debt) | −9.5 | −9.1 | −6.7 | −84.1 | −72.6 | −97.4 | −98.9 | −94.3 | −97.5 |
| Shareholders’ equity | 25.8 | 33.4 | 603.4 | 259.2 | 290.9 | 291.8 | 286.7 | 239.3 | 202.1 |
| Debt to equity | 0.61 | 0.44 | 0.04 | 0.36 | 0.30 | 0.42 | 0.40 | 0.45 | 0.53 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 14.9% | 17.0% | 16.6% | 17.8% | 19.0% | 17.6% | 17.8% | 17.1% | 16.9% | |
| 3.7% | 2.9% | 2.1% | −60.7% | 3.7% | 0.9% | 0.8% | −3.3% | −2.7% | |
| 3.6% | 3.0% | 2.0% | −61.4% | 3.4% | 0.0% | −0.2% | −3.8% | −3.7% | |
| 3.3% | 2.2% | 1.3% | −60.6% | 2.8% | 0.0% | −0.2% | −4.0% | −3.2% | |
| 4.4% | 3.1% | −0.0% | 7.9% | 1.9% | 2.5% | −0.4% | 0.8% | 0.5% | |
| Spending | |||||||||
| 11.1% | 14.1% | 14.4% | 18.8% | 15.3% | 16.7% | 17.0% | 16.5% | 16.4% | |
| 0.8% | 1.1% | 1.2% | 0.1% | 0.3% | 0.5% | 0.3% | 1.0% | 1.5% | |
| 5.8% | 28.2% | 30.8% | n/a | 16.5% | −5,775.0% | n/a | n/a | n/a | |
| Returns | |||||||||
| 37.4% | 18.8% | 0.8% | −132.6% | 7.6% | 0.2% | −0.8% | −20.3% | −19.2% | |
| 12.0% | 7.6% | 0.6% | −70.0% | 3.7% | 0.1% | −0.4% | −8.8% | −7.2% | |
| Balance and payout | |||||||||
| 0.61 | 0.44 | 0.04 | 0.36 | 0.30 | 0.42 | 0.40 | 0.45 | 0.53 | |
| 66.7% | 58.2% | 24.3% | 46.3% | 50.6% | 53.5% | 51.7% | 56.1% | 62.4% | |