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 | 270.1 | 284.3 | 332.4 | 418.9 | 429.6 | 541.5 | 666.8 | 675.0 | 701.0 | 726.4 |
| Growth | +5.3% | +16.9% | +26.0% | +2.6% | +26.0% | +23.1% | +1.2% | +3.9% | +3.6% | |
| Operating income | −32.0 | −24.9 | 15.9 | 10.5 | 46.4 | 89.9 | 60.0 | 87.7 | −73.4 | 19.2 |
| Net income | −37.9 | −42.6 | −0.5 | −11.0 | 145.5 | 42.0 | 15.9 | 42.0 | −99.6 | 7.0 |
| Growth | −71.2% | −62.1% | +163.7% | −337.3% | ||||||
| EPS, diluted | −1.02 | −1.07 | −0.01 | −0.27 | 3.33 | 0.92 | 0.34 | 0.89 | −2.15 | 0.16 |
| Growth | −72.4% | −63.0% | +161.8% | −341.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −11.9% | −8.8% | 4.8% | 2.5% | 10.8% | 16.6% | 9.0% | 13.0% | −10.5% | 2.6% |
| Net margin | −14.1% | −15.0% | −0.1% | −2.6% | 33.9% | 7.8% | 2.4% | 6.2% | −14.2% | 1.0% |
| Free cash flow margin | 3.2% | −0.5% | 10.3% | 14.4% | 9.1% | 14.7% | 17.3% | 20.7% | 25.5% | 18.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 33.5 | 17.8 | 48.9 | 70.5 | 77.0 | 125.7 | 145.3 | 154.6 | 189.4 | 152.0 |
| Capital expenditure | −24.7 | −19.3 | −14.5 | −10.2 | −37.8 | −45.9 | −30.1 | −15.2 | −10.6 | −15.3 |
| Free cash flow | 8.7 | −1.5 | 34.4 | 60.4 | 39.2 | 79.9 | 115.2 | 139.5 | 178.8 | 136.7 |
| Growth | −116.9% | +75.7% | −35.0% | +103.5% | +44.3% | +21.1% | +28.1% | −23.5% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −25.0 | −148.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.9 | 54.1 | 132.5 | 78.2 | 100.0 | 585.6 | 104.1 | 153.3 | 276.8 | 158.5 |
| Total debt | 227.3 | n/a | n/a | n/a | n/a | n/a | 689.5 | 522.4 | 585.3 | 372.2 |
| Net cash (debt) | −191.3 | n/a | n/a | n/a | n/a | n/a | −585.3 | −369.1 | −308.5 | −213.6 |
| Shareholders’ equity | 219.0 | 279.5 | 321.2 | 354.9 | 619.7 | 730.4 | 775.0 | 870.1 | 778.3 | 693.1 |
| Debt to equity | 1.04 | n/a | n/a | n/a | n/a | n/a | 0.89 | 0.60 | 0.75 | 0.54 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 35.9 | 54.1 | 132.5 | 78.2 | 100.0 | 585.6 | 104.1 | 153.3 | 276.8 | 158.5 | |
| 29.9 | 31.7 | 38.0 | 47.5 | 53.0 | 96.3 | 98.4 | 105.6 | 113.3 | 124.1 | |
| 31.3 | 41.4 | 48.6 | 58.3 | 64.7 | 98.6 | 96.1 | 104.4 | 125.3 | 152.9 | |
| 101.0 | 107.0 | 108.7 | 104.7 | 136.7 | 188.4 | 183.5 | 173.9 | 167.2 | 140.7 | |
| 46.7 | 55.2 | 62.0 | 99.5 | 99.5 | 145.2 | 163.2 | 163.2 | 0.0 | 20.2 | |
| 391.5 | 628.4 | 689.4 | 831.1 | 1,274.5 | 2,075.4 | 1,681.2 | 1,574.4 | 1,553.5 | 1,264.9 | |
| Growth | +60.5% | +9.7% | +20.6% | +53.4% | +62.8% | −19.0% | −6.4% | −1.3% | −18.6% | |
| Liabilities | ||||||||||
| 118.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 201.8 | 0.0 | |
| 108.7 | n/a | n/a | n/a | n/a | n/a | 689.5 | 522.4 | 383.5 | 372.2 | |
| calc | 227.3 | n/a | n/a | n/a | n/a | n/a | 689.5 | 522.4 | 585.3 | 372.2 |
| 172.5 | 348.9 | 368.1 | 476.1 | 654.8 | 1,344.9 | 906.2 | 704.3 | 775.2 | 571.8 | |
| Equity | ||||||||||
| −346.2 | −389.1 | −388.2 | −399.4 | −253.9 | −211.9 | −148.8 | −106.8 | −206.4 | −199.3 | |
| 219.0 | 279.5 | 321.2 | 354.9 | 619.7 | 730.4 | 775.0 | 870.1 | 778.3 | 693.1 | |
| Growth | +27.6% | +14.9% | +10.5% | +74.6% | +17.9% | +6.1% | +12.3% | −10.5% | −11.0% | |
| Per share and net cash | ||||||||||
| calc | −191.3 | n/a | n/a | n/a | n/a | n/a | −585.3 | −369.1 | −308.5 | −213.6 |
| 37.5 | 40.7 | 41.2 | 41.9 | 43.6 | 44.7 | 45.9 | 46.5 | 46.2 | 41.1 | |
| calc | 5.84 | 6.87 | 7.79 | 8.47 | 14.20 | 16.33 | 16.87 | 18.72 | 16.83 | 16.86 |
Lines marked calc are worked out here from filed figures; point at one for how.