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 | 432.9 | 437.8 | 533.3 | 514.2 | 486.8 | 707.1 | 946.9 | 810.8 | 714.6 | 598.1 |
| Growth | +1.2% | +21.8% | −3.6% | −5.3% | +45.3% | +33.9% | −14.4% | −11.9% | −16.3% | |
| Operating income | 19.9 | 12.7 | 41.6 | 12.5 | 33.9 | 100.2 | 123.8 | 30.3 | −36.8 | −64.1 |
| Net income | 11.1 | 38.9 | 24.0 | 7.9 | 17.8 | 76.5 | 90.7 | 18.4 | −31.8 | −52.6 |
| Growth | +250.4% | −38.3% | −67.1% | +125.7% | +329.2% | +18.5% | −79.7% | −272.6% | ||
| EPS, diluted | 1.67 | 6.08 | 3.90 | 0.67 | 0.77 | 3.35 | 4.04 | 0.83 | −1.45 | −2.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.6% | 2.9% | 7.8% | 2.4% | 7.0% | 14.2% | 13.1% | 3.7% | −5.1% | −10.7% |
| Net margin | 2.6% | 8.9% | 4.5% | 1.5% | 3.7% | 10.8% | 9.6% | 2.3% | −4.4% | −8.8% |
| Free cash flow margin | −8.9% | −3.9% | 1.6% | 1.0% | 4.0% | 11.7% | 11.1% | 9.9% | −11.4% | −3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 47.7 | 50.6 | 82.3 | 84.3 | 67.6 | 101.7 | 168.8 | 114.6 | 59.0 | 17.3 |
| Capital expenditure | −86.1 | −67.7 | −73.9 | −79.4 | −48.2 | −19.1 | −64.0 | −34.1 | −140.8 | −40.7 |
| Free cash flow | −38.4 | −17.1 | 8.5 | 4.9 | 19.4 | 82.6 | 104.9 | 80.5 | −81.7 | −23.4 |
| Growth | −41.6% | +291.7% | +326.5% | +26.9% | −23.2% | −201.5% | ||||
| Buybacks | −21.1 | −6.3 | −13.4 | −14.3 | −2.3 | −10.8 | −7.0 | −4.7 | −5.3 | −14.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 18.5 | 74.1 | 100.6 | 68.1 | 35.2 |
| Total debt | 167.2 | 172.6 | 221.2 | 241.8 | 286.1 | 222.3 | 264.3 | 261.7 | 325.6 | 333.9 |
| Net cash (debt) | −167.1 | −172.4 | −220.9 | −241.5 | −285.8 | −203.8 | −190.2 | −161.1 | −257.5 | −298.6 |
| Shareholders’ equity | 94.2 | 127.6 | 139.4 | 134.0 | 150.0 | 216.1 | 300.2 | 314.2 | 277.5 | 210.5 |
| Debt to equity | 1.78 | 1.35 | 1.59 | 1.80 | 1.91 | 1.03 | 0.88 | 0.83 | 1.17 | 1.59 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 4.6% | 2.9% | 7.8% | 2.4% | 7.0% | 14.2% | 13.1% | 3.7% | −5.1% | −10.7% | |
| 4.1% | 3.3% | 5.9% | 2.0% | 4.8% | 14.5% | 12.6% | 3.5% | −5.8% | −11.8% | |
| 2.6% | 8.9% | 4.5% | 1.5% | 3.7% | 10.8% | 9.6% | 2.3% | −4.4% | −8.8% | |
| −8.9% | −3.9% | 1.6% | 1.0% | 4.0% | 11.7% | 11.1% | 9.9% | −11.4% | −3.9% | |
| Spending | ||||||||||
| 19.9% | 15.5% | 13.9% | 15.4% | 9.9% | 2.7% | 6.8% | 4.2% | 19.7% | 6.8% | |
| 37.5% | −165.9% | 23.4% | 21.9% | 23.8% | 25.4% | 23.8% | 35.6% | n/a | n/a | |
| Returns | ||||||||||
| 11.8% | 30.5% | 17.2% | 5.9% | 11.9% | 35.4% | 30.2% | 5.9% | −11.5% | −25.0% | |
| 2.9% | 9.9% | 5.1% | 1.6% | 3.1% | 13.0% | 12.1% | 2.4% | −4.3% | −7.5% | |
| Balance and payout | ||||||||||
| 1.78 | 1.35 | 1.59 | 1.80 | 1.91 | 1.03 | 0.88 | 0.83 | 1.17 | 1.59 | |
| 75.2% | 67.5% | 70.1% | 73.1% | 74.1% | 63.2% | 59.9% | 58.7% | 62.6% | 69.8% | |
| n/a | n/a | 157.9% | 289.0% | 11.8% | 13.1% | 6.7% | 5.9% | n/a | n/a | |