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 | 1,643.0 | 1,386.0 | 1,320.0 | 1,242.0 | 1,029.0 | 1,150.0 | 1,205.0 | 1,117.0 | 1,043.0 | 1,069.0 |
| Growth | −15.6% | −4.8% | −5.9% | −17.1% | +11.8% | +4.8% | −7.3% | −6.6% | +2.5% | |
| Operating income | 113.0 | −207.0 | −118.0 | −102.0 | −74.0 | −46.0 | −26.0 | 4.0 | −7.0 | 0.0 |
| Net income | 15.0 | 94.0 | −16.0 | 116.0 | −541.0 | 24.0 | 26.0 | 75.0 | 102.0 | −128.0 |
| Growth | +526.7% | −117.0% | −566.4% | +8.3% | +188.5% | +36.0% | −225.5% | |||
| EPS, diluted | 0.28 | 1.76 | −0.84 | 2.23 | −9.77 | 0.27 | 0.16 | 0.67 | 0.90 | −1.78 |
| Growth | +528.6% | −147.7% | −538.1% | −40.7% | +318.8% | +34.3% | −297.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.5% | 15.2% | 13.6% | 14.7% | 13.1% | 14.3% | 14.1% | 18.8% | 19.5% | 21.7% |
| Operating margin | 6.9% | −14.9% | −8.9% | −8.2% | −7.2% | −4.0% | −2.2% | 0.4% | −0.7% | 0.0% |
| Net margin | 0.9% | 6.8% | −1.2% | 9.3% | −52.6% | 2.1% | 2.2% | 6.7% | 9.8% | −12.0% |
| Free cash flow margin | −3.4% | −7.6% | −7.2% | −0.2% | −5.1% | −5.9% | −12.2% | 0.5% | −6.0% | 41.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.0 | −67.0 | −62.0 | 12.0 | −35.0 | −47.0 | −116.0 | 38.0 | −7.0 | 480.0 |
| Capital expenditure | −41.0 | −38.0 | −33.0 | −15.0 | −17.0 | −21.0 | −31.0 | −32.0 | −56.0 | −34.0 |
| Free cash flow | −56.0 | −105.0 | −95.0 | −3.0 | −52.0 | −68.0 | −147.0 | 6.0 | −63.0 | 446.0 |
| Growth | −1,150.0% | |||||||||
| Buybacks | −3.0 | −1.0 | n/a | n/a | 0.0 | −1.0 | −1.0 | 0.0 | −1.0 | −7.0 |
| Dividends paid | n/a | −10.0 | −8.0 | −3.0 | −22.0 | −7.0 | −4.0 | −4.0 | −4.0 | −2.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 434.0 | 343.0 | 233.0 | 233.0 | 196.0 | 362.0 | 217.0 | 255.0 | 201.0 | 337.0 |
| Total debt | 405.0 | 399.0 | 401.0 | 111.0 | 19.0 | 254.0 | 317.0 | 458.0 | 467.0 | 209.0 |
| Net cash (debt) | 29.0 | −56.0 | −168.0 | 122.0 | 177.0 | 108.0 | −100.0 | −203.0 | −266.0 | 128.0 |
| Shareholders’ equity | −73.0 | 57.0 | −3.0 | 99.0 | 77.0 | 781.0 | 1,041.0 | 931.0 | 641.0 | 614.0 |
| Debt to equity | n/a | 7.00 | n/a | 1.12 | 0.25 | 0.33 | 0.30 | 0.49 | 0.73 | 0.34 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 434.0 | 343.0 | 233.0 | 233.0 | 196.0 | 362.0 | 217.0 | 255.0 | 201.0 | 337.0 | |
| 277.0 | 253.0 | 232.0 | 208.0 | 177.0 | 175.0 | 177.0 | 195.0 | 138.0 | 145.0 | |
| 271.0 | 246.0 | 231.0 | 215.0 | 206.0 | 219.0 | 237.0 | 217.0 | 219.0 | 218.0 | |
| 342.0 | 294.0 | 216.0 | 181.0 | 152.0 | 140.0 | 154.0 | 169.0 | 189.0 | 191.0 | |
| 68.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | |
| 1,776.0 | 1,707.0 | 1,510.0 | 1,415.0 | 1,248.0 | 2,171.0 | 2,285.0 | 2,355.0 | 2,001.0 | 1,617.0 | |
| Growth | −3.9% | −11.5% | −6.3% | −11.8% | +74.0% | +5.3% | +3.1% | −15.0% | −19.2% | |
| Liabilities | ||||||||||
| n/a | n/a | 396.0 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |
| 405.0 | 399.0 | 5.0 | 109.0 | 17.0 | 253.0 | 316.0 | 457.0 | 466.0 | 208.0 | |
| calc | 405.0 | 399.0 | 401.0 | 111.0 | 19.0 | 254.0 | 317.0 | 458.0 | 467.0 | 209.0 |
| 1,693.0 | 1,486.0 | 1,340.0 | 1,134.0 | 980.0 | 1,194.0 | 1,041.0 | 1,214.0 | 1,142.0 | 904.0 | |
| Equity | ||||||||||
| −268.0 | −174.0 | −200.0 | −79.0 | −620.0 | −596.0 | −570.0 | −495.0 | −393.0 | −521.0 | |
| −73.0 | 57.0 | −3.0 | 99.0 | 77.0 | 781.0 | 1,041.0 | 931.0 | 641.0 | 614.0 | |
| Growth | −105.3% | −22.2% | +914.3% | +33.3% | −10.6% | −31.1% | −4.2% | |||
| Per share and net cash | ||||||||||
| calc | 29.0 | −56.0 | −168.0 | 122.0 | 177.0 | 108.0 | −100.0 | −203.0 | −266.0 | 128.0 |
| 42.4 | 42.6 | 42.8 | 43.2 | 77.2 | 78.7 | 79.1 | 79.6 | 80.5 | 97.4 | |
| calc | −1.72 | 1.34 | −0.07 | 2.29 | 1.00 | 9.92 | 13.16 | 11.70 | 7.96 | 6.30 |
Lines marked calc are worked out here from filed figures; point at one for how.