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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 728.7 | 743.7 | 851.1 | 638.6 | 557.1 | 690.6 | 678.4 | 753.2 | 837.6 | 824.5 |
| Growth | +2.1% | +14.4% | −25.0% | −12.8% | +24.0% | −1.8% | +11.0% | +11.2% | −1.6% | |
| Operating income | 44.0 | 121.9 | 7.6 | −231.7 | −289.7 | −190.5 | −140.6 | −257.4 | −123.5 | −387.2 |
| Net income | 17.4 | 133.3 | 4.6 | −199.5 | −223.6 | −27.2 | −112.0 | −263.3 | −127.3 | −365.9 |
| Growth | +666.1% | −96.5% | −4,437.0% | |||||||
| EPS, diluted | 0.25 | 1.85 | 0.06 | −2.69 | −2.99 | −0.35 | −1.39 | −3.18 | −1.41 | −3.95 |
| Growth | +640.0% | −96.8% | −4,583.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 70.2% | 68.6% | 69.9% | 69.9% |
| Operating margin | 6.0% | 16.4% | 0.9% | −36.3% | −52.0% | −27.6% | −20.7% | −34.2% | −14.7% | −47.0% |
| Net margin | 2.4% | 17.9% | 0.5% | −31.2% | −40.1% | −3.9% | −16.5% | −35.0% | −15.2% | −44.4% |
| Free cash flow margin | 13.7% | 14.5% | 8.8% | 7.9% | n/a | 0.1% | −22.3% | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 106.2 | 115.9 | 83.7 | 60.7 | n/a | 18.6 | −106.3 | −110.9 | −8.7 | 1.8 |
| Capital expenditure | −6.1 | −8.4 | −8.6 | −10.2 | n/a | −18.0 | −45.3 | n/a | n/a | n/a |
| Free cash flow | 100.1 | 107.5 | 75.1 | 50.5 | n/a | 0.6 | −151.6 | n/a | n/a | n/a |
| Growth | +7.4% | −30.1% | −32.8% | −25,366.7% | ||||||
| Buybacks | −31.6 | 0.0 | −50.0 | 0.0 | n/a | 0.0 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 102.4 | 110.9 | 93.2 | 163.7 | 117.0 | 257.4 | 56.9 | 132.1 | 102.4 | 149.6 |
| Total debt | 99.1 | 9.3 | 233.5 | 224.4 | 224.8 | 0.0 | 0.0 | 38.5 | 39.6 | 119.9 |
| Net cash (debt) | 3.3 | 101.6 | −140.3 | −60.7 | −107.8 | 257.4 | 56.9 | 93.6 | 62.8 | 29.7 |
| Shareholders’ equity | 768.4 | 966.1 | 1,088.9 | 918.2 | 881.0 | 967.8 | 885.8 | 783.2 | 701.1 | 368.0 |
| Debt to equity | 0.13 | 0.01 | 0.21 | 0.24 | 0.26 | 0.00 | 0.00 | 0.05 | 0.06 | 0.33 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | 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 | ||||||||||
| 102.4 | 110.9 | 93.2 | 163.7 | 117.0 | 257.4 | 56.9 | 132.1 | 102.4 | 149.6 | |
| 89.2 | 99.5 | 133.9 | 68.1 | 89.5 | 91.3 | 101.6 | 114.3 | 121.2 | 115.3 | |
| 42.2 | 34.3 | 31.4 | 29.1 | 27.1 | 15.3 | 20.1 | 22.0 | 27.5 | 30.6 | |
| 51.1 | 43.2 | 57.3 | 37.0 | 40.7 | 43.5 | 83.4 | 119.0 | 117.4 | 114.0 | |
| 316.1 | 318.6 | 417.2 | 327.6 | 329.2 | 239.2 | 286.8 | 287.4 | 286.3 | 51.6 | |
| 1,208.9 | 1,175.3 | 1,562.7 | 1,404.6 | 1,418.8 | 1,320.7 | 1,198.7 | 1,146.5 | 1,027.6 | 706.6 | |
| Growth | −2.8% | +33.0% | −10.1% | +1.0% | −6.9% | −9.2% | −4.4% | −10.4% | −31.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | 0.0 | n/a | |
| 99.1 | 9.3 | 233.5 | 224.4 | 224.8 | 0.0 | 0.0 | 38.5 | 39.6 | 119.9 | |
| calc | 99.1 | 9.3 | 233.5 | 224.4 | 224.8 | 0.0 | 0.0 | 38.5 | 39.6 | 119.9 |
| 440.9 | 209.2 | 473.8 | 486.4 | 537.8 | 352.9 | 312.9 | 363.3 | 326.5 | 338.6 | |
| Equity | ||||||||||
| −79.2 | 54.1 | 25.6 | −173.9 | −227.0 | −254.2 | −366.2 | −629.5 | −756.8 | −1,122.7 | |
| 768.4 | 966.1 | 1,088.9 | 918.2 | 881.0 | 967.8 | 885.8 | 783.2 | 701.1 | 368.0 | |
| Growth | +25.7% | +12.7% | −15.7% | −4.1% | +9.9% | −8.5% | −11.6% | −10.5% | −47.5% | |
| Per share and net cash | ||||||||||
| calc | 3.3 | 101.6 | −140.3 | −60.7 | −107.8 | 257.4 | 56.9 | 93.6 | 62.8 | 29.7 |
| 68.4 | 70.6 | 73.5 | 74.7 | 75.4 | 80.0 | 81.2 | 89.9 | 91.3 | 93.5 | |
| calc | 11.23 | 13.68 | 14.81 | 12.29 | 11.68 | 12.10 | 10.91 | 8.71 | 7.68 | 3.94 |
Lines marked calc are worked out here from filed figures; point at one for how.