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 | 190.5 | 211.7 | 231.4 | 219.4 | 226.8 | 713.2 | 1,210.5 | 1,306.9 | 1,334.1 | 1,344.1 |
| Growth | +11.1% | +9.3% | −5.2% | +3.4% | +214.5% | +69.7% | +8.0% | +2.1% | +0.8% | |
| Net income | −52.5 | −15.1 | −13.1 | −62.1 | −68.5 | 516.2 | 579.2 | 433.6 | 367.3 | 285.3 |
| Growth | +12.2% | −25.1% | −15.3% | −22.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −27.6% | −7.1% | −5.7% | −28.3% | −30.2% | 72.4% | 47.9% | 33.2% | 27.5% | 21.2% |
| Free cash flow margin | 24.4% | −49.5% | −20.6% | 22.4% | 9.6% | 8.4% | 6.0% | 28.9% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.8 | 53.5 | 68.3 | 70.4 | 94.1 | 277.2 | 506.3 | 560.3 | 483.5 | 505.0 |
| Capital expenditure | −15.3 | −158.2 | −115.9 | −21.2 | −72.4 | −217.0 | −433.8 | −182.9 | n/a | n/a |
| Free cash flow | 46.5 | −104.7 | −47.6 | 49.2 | 21.7 | 60.1 | 72.6 | 377.4 | n/a | n/a |
| Growth | −325.4% | −56.0% | +177.5% | +20.7% | +420.1% | |||||
| Dividends paid | 0.0 | 0.0 | −10.3 | −13.6 | −7.9 | −4.6 | −6.2 | −6.2 | −6.1 | −6.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.4 | 24.0 | 58.6 | 23.4 | 19.3 | 159.5 | 157.8 | 240.4 | 270.2 | 402.8 |
| Total debt | 523.8 | 493.5 | 483.7 | 400.4 | 424.1 | 813.8 | 863.8 | 898.1 | 1,080.3 | 1,108.4 |
| Net cash (debt) | −506.4 | −469.4 | −425.1 | −377.1 | −404.8 | −654.3 | −706.0 | −657.7 | −810.2 | −705.6 |
| Shareholders’ equity | n/a | n/a | n/a | 728.0 | 654.8 | 1,769.7 | 2,343.0 | n/a | n/a | n/a |
| Debt to equity | n/a | n/a | n/a | 0.55 | 0.65 | 0.46 | 0.37 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 190.5 | 211.7 | 231.4 | 219.4 | 226.8 | 713.2 | 1,210.5 | 1,306.9 | 1,334.1 | 1,344.1 | |
| Growth | +11.1% | +9.3% | −5.2% | +3.4% | +214.5% | +69.7% | +8.0% | +2.1% | +0.8% | |
| 5.7 | 4.2 | 10.0 | 12.3 | 11.0 | 36.1 | 122.6 | 160.2 | 146.4 | 127.8 | |
| 12.4 | 17.2 | 18.5 | 21.0 | 24.0 | 41.5 | 67.2 | 80.6 | 85.2 | 92.0 | |
| −52.5 | −15.1 | −13.1 | −62.1 | −68.5 | 516.2 | 579.2 | 433.6 | 367.3 | 285.3 | |
| Growth | +12.2% | −25.1% | −15.3% | −22.3% | ||||||