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 | 928.2 | 866.6 | 889.8 | 893.8 | 851.6 | 1,072.1 | 1,221.5 | 1,130.6 | 1,277.9 | 1,837.6 |
| Growth | −6.6% | +2.7% | +0.5% | −4.7% | +25.9% | +13.9% | −7.4% | +13.0% | +43.8% | |
| Operating income | 36.4 | 33.9 | 35.7 | −26.4 | 55.3 | 81.9 | 111.3 | 110.7 | 54.8 | −194.0 |
| Net income | −1.9 | 18.7 | 26.6 | −46.7 | 38.5 | 57.0 | 88.3 | 82.5 | 33.1 | −250.8 |
| Growth | +42.1% | −276.0% | +48.0% | +55.0% | −6.6% | −59.9% | −858.7% | |||
| EPS, diluted | −0.05 | 0.54 | 0.76 | −1.42 | 1.17 | 1.70 | 2.66 | 2.50 | 0.90 | −5.43 |
| Growth | +40.7% | −286.8% | +45.3% | +56.5% | −6.0% | −64.0% | −703.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.9% | 3.9% | 4.0% | −3.0% | 6.5% | 7.6% | 9.1% | 9.8% | 4.3% | −10.6% |
| Net margin | −0.2% | 2.2% | 3.0% | −5.2% | 4.5% | 5.3% | 7.2% | 7.3% | 2.6% | −13.6% |
| Free cash flow margin | 5.4% | 5.2% | 8.8% | 8.0% | 8.8% | 5.1% | 5.3% | 9.7% | 4.0% | 5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 87.3 | 79.8 | 104.6 | 96.4 | 100.8 | 78.6 | 98.0 | 147.1 | 88.8 | 164.9 |
| Capital expenditure | −37.2 | −34.6 | −26.5 | −24.9 | −25.7 | −24.0 | −33.1 | −37.4 | −37.1 | −62.6 |
| Free cash flow | 50.1 | 45.2 | 78.1 | 71.5 | 75.1 | 54.6 | 64.8 | 109.7 | 51.7 | 102.3 |
| Growth | −9.7% | +72.8% | −8.5% | +5.0% | −27.3% | +18.8% | +69.1% | −52.8% | +97.7% | |
| Buybacks | 0.0 | 0.0 | −32.0 | −9.6 | −7.2 | −11.2 | −6.6 | −5.6 | 0.0 | −32.4 |
| Dividends paid | −5.5 | −5.5 | −7.0 | −10.6 | −10.5 | −10.8 | −10.6 | −10.6 | −12.0 | −14.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 25.5 | 17.5 | 29.0 | 30.9 | 51.6 | 40.1 | 55.1 | 58.5 | 97.7 | 76.0 |
| Total debt | 265.8 | 220.7 | 195.0 | 142.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −240.3 | −203.2 | −166.0 | −111.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 368.7 | 407.7 | 395.2 | 330.2 | 355.8 | 419.8 | 464.8 | 545.6 | 1,010.7 | 726.2 |
| Debt to equity | 0.72 | 0.54 | 0.49 | 0.43 | n/a | n/a | n/a | 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 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 25.5 | 17.5 | 29.0 | 30.9 | 51.6 | 40.1 | 55.1 | 58.5 | 97.7 | 76.0 | |
| 83.6 | 79.4 | 84.0 | 82.9 | 88.3 | 108.3 | 96.0 | 97.3 | 197.7 | 205.4 | |
| 84.3 | 87.5 | 70.7 | 67.2 | 61.2 | 92.5 | 120.9 | 98.0 | 275.6 | 254.1 | |
| 198.5 | 211.1 | 201.4 | 193.6 | 184.1 | 178.6 | 180.4 | 250.7 | 402.5 | 411.6 | |
| 217.0 | 222.2 | 219.6 | 145.6 | 146.2 | 149.2 | 137.9 | 183.0 | 574.7 | 271.3 | |
| 780.4 | 773.9 | 743.2 | 645.1 | 691.6 | 717.3 | 724.6 | 831.1 | 2,319.8 | 1,968.2 | |
| Growth | −0.8% | −4.0% | −13.2% | +7.2% | +3.7% | +1.0% | +14.7% | +179.1% | −15.2% | |
| Liabilities | ||||||||||
| 265.8 | 220.7 | 195.0 | 142.5 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 265.8 | 220.7 | 195.0 | 142.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| 412.5 | 367.0 | 348.0 | 314.9 | 335.8 | 297.5 | 259.8 | 285.6 | 1,309.0 | 1,242.1 | |
| Equity | ||||||||||
| 214.0 | 225.7 | 243.9 | 185.7 | 213.5 | 259.7 | 337.5 | 409.3 | 430.4 | 164.7 | |
| 368.7 | 407.7 | 395.2 | 330.2 | 355.8 | 419.8 | 464.8 | 545.6 | 1,010.7 | 726.2 | |
| Growth | +10.6% | −3.1% | −16.5% | +7.7% | +18.0% | +10.7% | +17.4% | +85.3% | −28.2% | |
| Per share and net cash | ||||||||||
| calc | −240.3 | −203.2 | −166.0 | −111.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| 34.2 | 34.8 | 33.3 | 33.0 | 32.8 | 33.3 | 33.1 | 33.0 | 47.3 | 45.7 | |
| calc | 10.77 | 11.70 | 11.85 | 10.00 | 10.84 | 12.62 | 14.03 | 16.53 | 21.39 | 15.90 |
Lines marked calc are worked out here from filed figures; point at one for how.