Closing prices at the end of each trading day, from 1 Dec 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 | 398.3 | 290.1 | 270.4 | 366.2 | 421.6 | 272.5 | 864.7 | 1,071.8 | 951.6 | 843.3 |
| Growth | −27.2% | −6.8% | +35.4% | +15.1% | −35.4% | +217.3% | +24.0% | −11.2% | −11.4% | |
| Operating income | 7.2 | −107.9 | −54.5 | 55.2 | 39.9 | −112.1 | 442.7 | 615.4 | 455.2 | 345.4 |
| Net income | −18.2 | −106.1 | −88.9 | −0.8 | −5.5 | −133.5 | 387.9 | 556.4 | 416.7 | 309.3 |
| Growth | +43.5% | −25.1% | −25.8% | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.03 | −0.20 | −3.48 | 7.77 | 11.25 | 8.38 | 6.23 |
| Growth | +44.8% | −25.5% | −25.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 1.8% | −37.2% | −20.2% | 15.1% | 9.5% | −41.1% | 51.2% | 57.4% | 47.8% | 41.0% |
| Net margin | −4.6% | −36.6% | −32.9% | −0.2% | −1.3% | −49.0% | 44.9% | 51.9% | 43.8% | 36.7% |
| Free cash flow margin | 31.9% | −53.8% | −59.7% | 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 | 129.0 | 17.4 | −12.5 | 87.5 | 216.1 | −76.2 | 287.8 | 688.4 | 547.1 | 380.1 |
| Capital expenditure | −2.0 | −173.5 | −148.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 127.0 | −156.1 | −161.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −223.0% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | −30.0 | −16.7 | −20.0 | −13.9 | −25.0 | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | −6.8 | −40.9 | −69.8 | −308.2 | −284.4 | −144.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 92.0 | 60.0 | 58.3 | 89.7 | 199.4 | 97.9 | 243.7 | 126.8 | 157.5 | 116.9 |
| Total debt | 439.7 | 552.9 | 810.7 | 661.1 | 535.8 | 1,105.0 | 1,023.4 | 722.7 | 688.4 | 567.1 |
| Net cash (debt) | −347.7 | −492.9 | −752.4 | −571.4 | −336.4 | −1,007.1 | −779.7 | −595.9 | −530.9 | −450.2 |
| Shareholders’ equity | 1,179.5 | 1,085.7 | 1,009.9 | 1,022.3 | 972.0 | 1,169.7 | 1,487.8 | 1,716.8 | 1,856.0 | 2,020.3 |
| Debt to equity | 0.37 | 0.51 | 0.80 | 0.65 | 0.55 | 0.94 | 0.69 | 0.42 | 0.37 | 0.28 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 1.8% | −37.2% | −20.2% | 15.1% | 9.5% | −41.1% | 51.2% | 57.4% | 47.8% | 41.0% | |
| −4.4% | −36.6% | −32.9% | −0.2% | −1.3% | −48.8% | 44.9% | 52.3% | 43.7% | 36.6% | |
| −4.6% | −36.6% | −32.9% | −0.2% | −1.3% | −49.0% | 44.9% | 51.9% | 43.8% | 36.7% | |
| 31.9% | −53.8% | −59.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 7.6% | 8.4% | 9.0% | 7.3% | 6.9% | 12.2% | 5.4% | 4.4% | 5.5% | 6.0% | |
| 0.5% | 59.8% | 55.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.7% | −0.3% | −0.1% | |
| Returns | ||||||||||
| −1.5% | −9.8% | −8.8% | −0.1% | −0.6% | −11.4% | 26.1% | 32.4% | 22.5% | 15.3% | |
| −1.1% | −6.4% | −4.8% | −0.0% | −0.3% | −5.7% | 14.8% | 22.1% | 15.8% | 11.6% | |
| Balance and payout | ||||||||||
| 0.37 | 0.51 | 0.80 | 0.65 | 0.55 | 0.94 | 0.69 | 0.42 | 0.37 | 0.28 | |
| 29.1% | 34.8% | 45.4% | 41.7% | 38.7% | 50.1% | 43.1% | 31.9% | 29.6% | 24.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 18.0% | 55.4% | 68.3% | 46.8% | |