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 | 77.4 | 24.9 | 14.9 | 15.8 | 9.7 | 14.7 | 966.5 | 802.6 | 1,114.5 | 1,201.8 |
| Growth | −67.8% | −40.1% | +5.7% | −38.2% | +50.8% | +6,475.4% | −17.0% | +38.9% | +7.8% | |
| Operating income | 219.8 | 213.7 | 185.3 | 247.7 | 349.7 | 375.0 | 285.8 | 100.5 | 339.7 | −30.3 |
| Net income | 86.3 | 164.3 | 65.6 | 86.2 | 149.3 | 183.2 | 117.1 | −83.5 | 70.6 | −305.1 |
| Growth | +90.5% | −60.1% | +31.4% | +73.3% | +22.6% | −36.0% | −171.3% | −532.2% | ||
| EPS, diluted | 1.86 | 3.59 | 1.44 | 1.89 | 3.26 | 4.04 | 2.94 | −2.13 | 1.79 | −7.79 |
| Growth | +93.0% | −59.9% | +31.3% | +72.5% | +23.9% | −27.2% | −172.4% | −535.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 284.0% | 857.8% | 1,242.0% | 1,570.7% | 3,587.4% | 2,551.2% | 29.6% | 12.5% | 30.5% | −2.5% |
| Net margin | 111.5% | 659.5% | 439.5% | 546.4% | 1,532.0% | 1,246.1% | 12.1% | −10.4% | 6.3% | −25.4% |
| Free cash flow margin | 247.8% | −29.6% | 404.6% | 731.5% | 1,276.9% | 501.5% | 0.9% | −12.5% | −8.9% | −7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 205.9 | 15.5 | 80.9 | 133.4 | 141.7 | 84.9 | 21.6 | −97.5 | −94.6 | −85.5 |
| Capital expenditure | −14.2 | −22.8 | −20.5 | −18.0 | −17.2 | −11.2 | −13.3 | −2.9 | −4.0 | −4.8 |
| Free cash flow | 191.7 | −7.4 | 60.3 | 115.4 | 124.5 | 73.7 | 8.3 | −100.4 | −98.6 | −90.4 |
| Growth | −103.8% | +91.2% | +7.9% | −40.8% | −88.7% | −1,304.0% | ||||
| Buybacks | 0.0 | −44.9 | 0.0 | 0.0 | 0.0 | −200.9 | −111.4 | 0.0 | 0.0 | −20.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 94.3 | 120.5 | 98.7 | 119.8 | 108.6 | 87.6 | 83.4 | 112.5 | 105.9 | 104.4 |
| Total debt | 1,815.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1,720.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 864.3 | 1,090.6 | 1,095.1 | 1,169.4 | 1,341.9 | 1,286.3 | 1,227.7 | 1,167.1 | 1,135.0 | 979.9 |
| Debt to equity | 2.10 | n/a | n/a | n/a | 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 205.9 | 15.5 | 80.9 | 133.4 | 141.7 | 84.9 | 21.6 | −97.5 | −94.6 | −85.5 | |
| Growth | −92.5% | +422.6% | +64.9% | +6.2% | −40.1% | −74.6% | −551.7% | |||
| 18.2 | 15.4 | 15.1 | 15.9 | 15.6 | 15.1 | 14.9 | 13.1 | 10.6 | 8.8 | |
| Investment | ||||||||||
| −14.2 | −22.8 | −20.5 | −18.0 | −17.2 | −11.2 | −13.3 | −2.9 | −4.0 | −4.8 | |
| calc | 191.7 | −7.4 | 60.3 | 115.4 | 124.5 | 73.7 | 8.3 | −100.4 | −98.6 | −90.4 |
| Growth | −103.8% | +91.2% | +7.9% | −40.8% | −88.7% | −1,304.0% | ||||
| calc | 4.13 | −0.16 | 1.33 | 2.53 | 2.71 | 1.63 | 0.21 | −2.56 | −2.49 | −2.31 |
| −317.5 | −295.0 | −387.3 | −441.2 | 115.0 | 160.4 | 120.5 | −234.9 | −382.5 | −59.9 | |
| Financing | ||||||||||
| 94.4 | 295.7 | 294.9 | 339.5 | −252.1 | −262.8 | −121.3 | 355.3 | 490.8 | 116.0 | |
| 0.0 | −44.9 | 0.0 | 0.0 | 0.0 | −200.9 | −111.4 | 0.0 | 0.0 | −20.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.