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 | 374.6 | 427.5 | 378.2 | 365.1 | 351.3 | 556.2 | 901.7 | 593.7 | 522.4 | 615.2 |
| Growth | +14.1% | −11.5% | −3.5% | −3.8% | +58.3% | +62.1% | −34.2% | −12.0% | +17.8% | |
| Operating income | −90.2 | −34.1 | −23.0 | −39.1 | −15.5 | 101.0 | 308.4 | 51.8 | −5.5 | 57.3 |
| Net income | 112.2 | −29.2 | −72.2 | −63.4 | −61.9 | 43.5 | 230.3 | 27.9 | −19.4 | 24.6 |
| Growth | −126.0% | +429.0% | −87.9% | −169.3% | ||||||
| EPS, diluted | 2.54 | −2.18 | n/a | n/a | −2.71 | −4.40 | 2.68 | 0.37 | −0.27 | 0.34 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −13.2% | 1.3% | 4.2% | 1.4% | 4.9% | 25.0% | 38.6% | 14.5% | 9.1% | 17.0% |
| Operating margin | −24.1% | −8.0% | −6.1% | −10.7% | −4.4% | 18.2% | 34.2% | 8.7% | −1.1% | 9.3% |
| Net margin | 29.9% | −6.8% | −19.1% | −17.4% | −17.6% | 7.8% | 25.5% | 4.7% | −3.7% | 4.0% |
| Free cash flow margin | −62.6% | −7.8% | −5.1% | −9.3% | −9.4% | 9.4% | 33.3% | 11.8% | −1.1% | 2.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −22.0 | 2.3 | 17.6 | 2.1 | −2.5 | 87.6 | 345.7 | 137.5 | 86.6 | 95.5 |
| Capital expenditure | −212.5 | −35.4 | −37.1 | −36.1 | −30.5 | −35.1 | −45.8 | −67.6 | −92.3 | −77.5 |
| Free cash flow | −234.6 | −33.1 | −19.4 | −34.0 | −33.0 | 52.5 | 299.8 | 69.9 | −5.7 | 18.1 |
| Growth | +471.1% | −76.7% | −108.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 60.0 | 33.6 | 26.0 | 22.8 | 16.3 | 82.1 | 63.8 | 98.5 | 20.2 | 19.5 |
| Total debt | 420.2 | 409.4 | 425.2 | 459.0 | 484.2 | 527.6 | 712.3 | 581.7 | 485.3 | 441.1 |
| Net cash (debt) | −360.2 | −375.8 | −399.2 | −436.3 | −467.9 | −445.5 | −648.5 | −483.2 | −465.0 | −421.5 |
| Shareholders’ equity | 492.5 | 438.2 | 342.2 | 247.3 | 149.6 | 460.5 | 515.9 | 518.3 | 491.6 | 520.0 |
| Debt to equity | 0.85 | 0.93 | 1.24 | 1.86 | 3.24 | 1.15 | 1.38 | 1.12 | 0.99 | 0.85 |
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 | ||||||||||
| −13.2% | 1.3% | 4.2% | 1.4% | 4.9% | 25.0% | 38.6% | 14.5% | 9.1% | 17.0% | |
| −24.1% | −8.0% | −6.1% | −10.7% | −4.4% | 18.2% | 34.2% | 8.7% | −1.1% | 9.3% | |
| −34.7% | −16.6% | −18.6% | −23.1% | −19.0% | 7.0% | 29.9% | 5.7% | −5.0% | 5.3% | |
| 29.9% | −6.8% | −19.1% | −17.4% | −17.6% | 7.8% | 25.5% | 4.7% | −3.7% | 4.0% | |
| −62.6% | −7.8% | −5.1% | −9.3% | −9.4% | 9.4% | 33.3% | 11.8% | −1.1% | 2.9% | |
| Spending | ||||||||||
| 10.7% | 8.2% | 10.8% | 9.4% | 9.1% | 6.8% | 4.4% | 6.2% | 8.0% | 6.7% | |
| 56.7% | 8.3% | 9.8% | 9.9% | 8.7% | 6.3% | 5.1% | 11.4% | 17.7% | 12.6% | |
| n/a | n/a | n/a | n/a | n/a | −11.7% | 14.5% | 17.6% | n/a | 24.4% | |
| Returns | ||||||||||
| 22.8% | −6.7% | −21.1% | −25.6% | −41.4% | 9.5% | 44.7% | 5.4% | −3.9% | 4.7% | |
| 8.8% | −2.5% | −6.3% | −5.8% | −5.9% | 3.8% | 16.0% | 2.2% | −1.6% | 2.1% | |
| Balance and payout | ||||||||||
| 0.85 | 0.93 | 1.24 | 1.86 | 3.24 | 1.15 | 1.38 | 1.12 | 0.99 | 0.85 | |