Closing prices at the end of each trading day, from 13 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 698.8 | 570.4 | 499.7 | 530.0 | 606.9 | 675.2 | 648.4 | 729.6 | 967.3 |
| Growth | −18.4% | −12.4% | +6.1% | +14.5% | +11.2% | −4.0% | +12.5% | +32.6% | |
| Operating income | −16.1 | −106.5 | −380.4 | 3.4 | 81.0 | 132.7 | 107.4 | 73.7 | 129.7 |
| Net income | −169.5 | −140.0 | −383.8 | −46.1 | 38.0 | 440.0 | 91.6 | 76.9 | −54.2 |
| Growth | +1,058.6% | −79.2% | −16.1% | −170.5% | |||||
| EPS, diluted | −2.79 | −2.57 | −5.84 | −0.69 | 0.54 | 6.18 | 1.28 | 1.04 | −0.73 |
| Growth | +1,044.4% | −79.3% | −18.8% | −170.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.8% | 43.1% | 44.2% | 51.0% | 56.3% | 60.2% | 59.5% | 54.0% | 54.7% |
| Operating margin | −2.3% | −18.7% | −76.1% | 0.6% | 13.3% | 19.7% | 16.6% | 10.1% | 13.4% |
| Net margin | −24.3% | −24.5% | −76.8% | −8.7% | 6.3% | 65.2% | 14.1% | 10.5% | −5.6% |
| Free cash flow margin | 4.0% | −2.9% | −3.5% | 29.0% | 21.5% | 22.3% | 21.9% | 19.2% | 19.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.1 | 36.3 | 20.7 | 171.4 | 148.4 | 177.0 | 166.9 | 162.6 | 235.4 |
| Capital expenditure | −32.8 | −53.0 | −38.0 | −17.6 | −18.0 | −26.5 | −24.7 | −22.4 | −42.6 |
| Free cash flow | 28.2 | −16.8 | −17.3 | 153.8 | 130.5 | 150.5 | 142.2 | 140.2 | 192.8 |
| Growth | −159.3% | −15.2% | +15.3% | −5.5% | −1.4% | +37.5% | |||
| Buybacks | −18.5 | −6.8 | −4.1 | −6.7 | −23.4 | −36.0 | −32.6 | −14.2 | −43.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 130.1 | 94.7 | 75.5 | 129.4 | 156.5 | 120.0 | 174.0 | 146.8 | 112.1 |
| Total debt | 668.4 | 665.3 | 662.2 | 659.1 | 492.1 | 565.9 | 447.1 | 448.3 | 500.6 |
| Net cash (debt) | −538.3 | −570.6 | −586.6 | −529.6 | −335.6 | −446.0 | −273.2 | −301.5 | −388.4 |
| Shareholders’ equity | 777.4 | 668.7 | 313.9 | 300.1 | 471.7 | 842.7 | 947.6 | 1,126.3 | 1,327.1 |
| Debt to equity | 0.86 | 0.99 | 2.11 | 2.20 | 1.04 | 0.67 | 0.47 | 0.40 | 0.38 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Sep 2017 | FY2018 28 Sep 2018 | FY2019 27 Sep 2019 | FY2020 2 Oct 2020 | FY2021 1 Oct 2021 | FY2022 30 Sep 2022 | FY2023 29 Sep 2023 | FY2024 27 Sep 2024 | FY2025 3 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 130.1 | 94.7 | 75.5 | 129.4 | 156.5 | 120.0 | 174.0 | 146.8 | 112.1 | |
| 136.1 | 97.4 | 69.8 | 45.9 | 84.6 | 101.6 | 91.3 | 105.7 | 148.6 | |
| 136.1 | 122.8 | 107.9 | 91.6 | 82.7 | 115.0 | 136.3 | 194.5 | 237.8 | |
| 131.0 | 149.9 | 132.6 | 118.9 | 120.5 | 123.7 | 149.5 | 176.0 | 230.3 | |
| 313.8 | 314.1 | 314.7 | 315.0 | 314.2 | 311.4 | 323.4 | 332.2 | 336.3 | |
| 1,637.1 | 1,482.5 | 1,105.6 | 1,146.4 | 1,134.1 | 1,571.8 | 1,553.2 | 1,755.6 | 2,103.4 | |
| Growth | −9.4% | −25.4% | +3.7% | −1.1% | +38.6% | −1.2% | +13.0% | +19.8% | |
| Liabilities | |||||||||
| 6.9 | 6.9 | 6.9 | 6.9 | n/a | 0.0 | n/a | 0.0 | 160.9 | |
| 661.5 | 658.4 | 655.3 | 652.2 | 492.1 | 565.9 | 447.1 | 448.3 | 339.6 | |
| calc | 668.4 | 665.3 | 662.2 | 659.1 | 492.1 | 565.9 | 447.1 | 448.3 | 500.6 |
| 859.7 | 813.8 | 791.7 | 846.3 | 662.4 | 729.1 | 605.6 | 629.3 | 776.3 | |
| Equity | |||||||||
| −267.0 | −408.0 | −791.8 | −839.7 | −801.8 | −354.3 | −262.7 | −185.9 | −240.1 | |
| 777.4 | 668.7 | 313.9 | 300.1 | 471.7 | 842.7 | 947.6 | 1,126.3 | 1,327.1 | |
| Growth | −14.0% | −53.1% | −4.4% | +57.2% | +78.6% | +12.4% | +18.9% | +17.8% | |
| Per share and net cash | |||||||||
| calc | −538.3 | −570.6 | −586.6 | −529.6 | −335.6 | −446.0 | −273.2 | −301.5 | −388.4 |
| 64.3 | 65.2 | 66.2 | 66.9 | 68.9 | 70.0 | 71.0 | 72.2 | 74.5 | |
| calc | 12.10 | 10.26 | 4.74 | 4.49 | 6.85 | 12.04 | 13.35 | 15.60 | 17.82 |
Lines marked calc are worked out here from filed figures; point at one for how.