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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| n/a | −0.9 | n/a | 134.5 | 127.7 | 92.6 | 177.0 | 229.3 | 264.2 | |
| Growth | −5.0% | −27.5% | +91.1% | +29.6% | +15.2% | ||||
| n/a | n/a | n/a | 120.7 | 122.1 | 115.8 | 142.2 | 142.8 | 141.7 | |
| Investment | |||||||||
| n/a | n/a | n/a | n/a | −107.1 | −122.4 | −68.2 | −105.1 | −143.5 | |
| calc | 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% | ||||||
| calc | n/a | n/a | n/a | n/a | 0.23 | −0.32 | 1.15 | 1.30 | 1.22 |
| n/a | −229.2 | n/a | −96.4 | −164.5 | −146.7 | −83.5 | −111.1 | −152.2 | |
| Financing | |||||||||
| n/a | 230.8 | n/a | −36.2 | 167.5 | −72.8 | −104.5 | −78.1 | −87.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.