Closing prices at the end of each trading day, from 12 Apr 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 179.5 | 159.4 | 167.6 | 203.3 | 186.4 | 167.5 | 188.9 |
| Growth | −11.2% | +5.2% | +21.3% | −8.3% | −10.1% | +12.8% | |||
| Operating income | n/a | n/a | −255.1 | −170.3 | −221.6 | −201.8 | −73.3 | −66.0 | −63.2 |
| Net income | n/a | n/a | −253.8 | −183.7 | −226.9 | −238.2 | −104.2 | −99.1 | −61.6 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −1.80 | −1.14 | −1.17 | −1.19 | −0.52 | −0.45 | −0.25 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 47.3% | 67.7% | 60.5% | 58.1% | 57.5% | 59.4% | 53.9% |
| Operating margin | n/a | n/a | −142.1% | −106.9% | −132.2% | −99.3% | −39.3% | −39.4% | −33.5% |
| Net margin | n/a | n/a | −141.3% | −115.3% | −135.3% | −117.2% | −55.9% | −59.2% | −32.6% |
| Free cash flow margin | n/a | n/a | −117.4% | −72.0% | −106.4% | −123.6% | −40.4% | −36.3% | −27.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | −204.4 | −112.4 | −171.2 | −240.2 | −73.0 | −57.2 | −47.9 |
| Capital expenditure | n/a | n/a | −6.3 | −2.3 | −7.2 | −11.1 | −2.3 | −3.7 | −4.7 |
| Free cash flow | n/a | n/a | −210.7 | −114.7 | −178.3 | −251.3 | −75.2 | −60.9 | −52.6 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 115.2 | 190.7 | 373.9 | 117.1 | 71.6 | 35.5 | 55.4 | 76.7 |
| Total debt | n/a | n/a | 6.9 | 9.8 | 8.6 | 8.7 | 2.4 | 7.3 | 7.9 |
| Net cash (debt) | n/a | n/a | 183.8 | 364.2 | 108.5 | 62.9 | 33.1 | 48.1 | 68.7 |
| Shareholders’ equity | n/a | 57.2 | 205.3 | 275.3 | 413.0 | 174.7 | 69.2 | 86.8 | 26.3 |
| Debt to equity | n/a | n/a | 0.03 | 0.04 | 0.02 | 0.05 | 0.03 | 0.08 | 0.30 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| n/a | n/a | −204.4 | −112.4 | −171.2 | −240.2 | −73.0 | −57.2 | −47.9 | |
| Growth | |||||||||
| 1.6 | 2.2 | 7.9 | 8.1 | n/a | n/a | n/a | n/a | n/a | |
| Investment | |||||||||
| n/a | n/a | −6.3 | −2.3 | −7.2 | −11.1 | −2.3 | −3.7 | −4.7 | |
| calc | n/a | n/a | −210.7 | −114.7 | −178.3 | −251.3 | −75.2 | −60.9 | −52.6 |
| Growth | |||||||||
| calc | n/a | n/a | −1.50 | −0.71 | −0.92 | −1.25 | −0.37 | −0.28 | −0.21 |
| n/a | n/a | −75.6 | 67.0 | −404.8 | 212.2 | 62.5 | −10.4 | 75.6 | |
| Financing | |||||||||
| n/a | n/a | 358.2 | 225.0 | 334.2 | −8.8 | −7.4 | 89.5 | −6.4 | |
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.