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 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 242.8 | 202.8 | 210.3 | 120.2 | 185.2 | 307.0 | 278.7 | 232.4 | n/a |
| Growth | −16.5% | +3.7% | −42.9% | +54.1% | +65.8% | −9.2% | −16.6% | ||
| Operating income | 176.6 | 192.5 | 51.3 | −43.9 | 147.8 | 305.2 | 292.5 | 199.2 | 144.4 |
| Net income | 88.7 | 139.5 | −24.5 | −84.8 | 108.9 | 268.5 | 278.4 | 183.6 | 136.4 |
| Growth | +57.4% | −117.5% | +146.5% | +3.7% | −34.0% | −25.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 72.7% | 95.0% | 24.4% | −36.5% | 79.8% | 99.4% | 105.0% | 85.7% | n/a |
| Net margin | 36.5% | 68.8% | −11.6% | −70.6% | 58.8% | 87.5% | 99.9% | 79.0% | n/a |
| Free cash flow margin | n/a | n/a | n/a | 74.3% | 65.8% | 86.9% | 111.6% | 106.9% | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 127.1 | 188.9 | 137.3 | 89.3 | 121.8 | 266.8 | 311.0 | 248.5 | 165.9 |
| Capital expenditure | n/a | n/a | n/a | 0.0 | 0.0 | −0.1 | −0.0 | 0.0 | 0.0 |
| Free cash flow | n/a | n/a | n/a | 89.3 | 121.8 | 266.7 | 311.0 | 248.5 | 165.9 |
| Growth | +36.4% | +119.0% | +16.6% | −20.1% | −33.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.0 | 101.8 | 98.3 | 99.8 | 135.5 | 39.1 | 12.0 | 30.4 | 30.1 |
| Total debt | 809.3 | 672.8 | 516.2 | 471.5 | 433.5 | 168.3 | 155.1 | 142.1 | 33.1 |
| Net cash (debt) | −782.4 | −570.9 | −417.9 | −371.7 | −298.0 | −129.2 | −143.1 | −111.6 | −2.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 27.0 | 101.8 | 98.3 | 99.8 | 135.5 | 39.1 | 12.0 | 30.4 | 30.1 | |
| 24.1 | 32.1 | 30.9 | 12.3 | 24.5 | 42.7 | 41.1 | 31.5 | 28.7 | |
| 7.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.3 | 1.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,389.2 | 1,341.6 | 1,085.9 | 921.9 | 953.8 | 877.1 | 797.9 | 772.9 | 748.4 | |
| Growth | −3.4% | −19.1% | −15.1% | +3.5% | −8.0% | −9.0% | −3.1% | −3.2% | |
| Liabilities | |||||||||
| 79.7 | 115.2 | 45.8 | 39.1 | 39.1 | 39.1 | 30.8 | 14.2 | 14.2 | |
| 729.6 | 557.6 | 470.4 | 432.4 | 394.4 | 129.2 | 124.3 | 127.9 | 18.9 | |
| calc | 809.3 | 672.8 | 516.2 | 471.5 | 433.5 | 168.3 | 155.1 | 142.1 | 33.1 |
| 953.9 | 756.5 | 585.3 | 549.0 | 513.9 | 235.1 | 219.6 | 221.8 | 115.8 | |
| Per share and net cash | |||||||||
| calc | −782.4 | −570.9 | −417.9 | −371.7 | −298.0 | −129.2 | −143.1 | −111.6 | −2.9 |
| 12.2 | 12.3 | 12.3 | 12.4 | 12.5 | 12.6 | 13.0 | 13.1 | 13.3 | |
Lines marked calc are worked out here from filed figures; point at one for how.