Closing prices at the end of each trading day, from 5 Jun 2017. 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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 834.2 | 876.7 | 909.5 | 1,145.9 | 1,301.7 | 1,324.0 |
| Growth | +5.1% | +3.7% | +26.0% | +13.6% | +1.7% | ||||
| Operating income | n/a | −4.2 | n/a | 35.3 | −43.3 | −0.9 | 80.7 | 137.7 | 98.3 |
| Net income | 8.4 | −2.9 | 39.4 | 16.6 | −64.6 | −36.4 | 12.6 | 76.3 | 51.1 |
| Growth | −134.3% | −57.9% | −490.0% | +506.6% | −33.0% | ||||
| EPS, diluted | n/a | n/a | n/a | 0.18 | −0.71 | −0.39 | 0.13 | 0.80 | 0.52 |
| Growth | −494.4% | +515.4% | −35.0% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 9.3% | 0.3% | 7.2% | 13.0% | 16.0% | 12.4% |
| Operating margin | n/a | n/a | n/a | 4.2% | −4.9% | −0.1% | 7.0% | 10.6% | 7.4% |
| Net margin | n/a | n/a | n/a | 2.0% | −7.4% | −4.0% | 1.1% | 5.9% | 3.9% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 2.4% | −3.3% | 9.5% | 9.5% | 9.1% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −0.9 | n/a | 134.5 | 127.7 | 92.6 | 177.0 | 229.3 | 264.2 |
| Capital expenditure | n/a | n/a | n/a | n/a | −107.1 | −122.4 | −68.2 | −105.1 | −143.5 |
| Free cash flow | n/a | n/a | n/a | n/a | 20.7 | −29.8 | 108.8 | 124.2 | 120.8 |
| Growth | −244.4% | +14.2% | −2.8% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 0.7 | 73.2 | 75.0 | 205.8 | 78.9 | 67.8 | 108.0 | 124.8 |
| Total debt | n/a | n/a | 345.6 | 356.1 | 517.5 | 445.2 | 403.3 | 323.1 | 255.9 |
| Net cash (debt) | n/a | n/a | −272.4 | −281.1 | −311.7 | −366.4 | −335.5 | −215.2 | −131.1 |
| Shareholders’ equity | 382.1 | 54.6 | 886.5 | 944.4 | 821.0 | 802.3 | 821.5 | 908.2 | 967.9 |
| Debt to equity | n/a | n/a | 0.39 | 0.38 | 0.63 | 0.55 | 0.49 | 0.36 | 0.26 |
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 | 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 | |||||||||
| n/a | 0.7 | 73.2 | 75.0 | 205.8 | 78.9 | 67.8 | 108.0 | 124.8 | |
| n/a | n/a | 98.8 | 116.8 | 130.4 | 148.7 | 171.3 | 137.3 | 178.0 | |
| n/a | n/a | 78.8 | 94.3 | 93.9 | 110.5 | 98.4 | 96.8 | 94.8 | |
| n/a | n/a | 419.3 | 437.7 | 425.5 | 461.1 | 442.7 | 438.1 | 465.5 | |
| n/a | n/a | 574.8 | 620.9 | 645.1 | 645.1 | 645.1 | 645.1 | 645.1 | |
| n/a | 231.4 | 1,522.4 | 1,686.5 | 1,831.3 | 1,828.3 | 1,797.7 | 1,773.7 | 1,851.5 | |
| Growth | +557.8% | +10.8% | +8.6% | −0.2% | −1.7% | −1.3% | +4.4% | ||
| Liabilities | |||||||||
| n/a | n/a | 15.0 | 47.5 | 8.8 | 53.4 | 71.7 | 68.7 | 64.5 | |
| n/a | n/a | 330.6 | 308.6 | 508.8 | 391.9 | 331.6 | 254.4 | 191.4 | |
| calc | n/a | n/a | 345.6 | 356.1 | 517.5 | 445.2 | 403.3 | 323.1 | 255.9 |
| n/a | 12.5 | 635.9 | 826.6 | 1,010.3 | 1,026.0 | 976.2 | 865.4 | 883.6 | |
| Equity | |||||||||
| n/a | −2.9 | 67.7 | 28.7 | −35.8 | −75.0 | −62.4 | 13.9 | 65.0 | |
| 382.1 | 54.6 | 886.5 | 944.4 | 821.0 | 802.3 | 821.5 | 908.2 | 967.9 | |
| Growth | −85.7% | +1,522.3% | +6.5% | −13.1% | −2.3% | +2.4% | +10.6% | +6.6% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | −272.4 | −281.1 | −311.7 | −366.4 | −335.5 | −215.2 | −131.1 |
| 6.0 | 11.7 | 87.2 | 87.8 | 91.4 | 94.0 | 95.0 | 96.0 | 100.8 | |
| calc | 63.28 | 4.66 | 10.17 | 10.76 | 8.99 | 8.53 | 8.65 | 9.46 | 9.60 |
Lines marked calc are worked out here from filed figures; point at one for how.