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 | 884.5 | 922.2 | 975.1 | 1,154.2 | 1,071.8 | 1,315.1 | 1,430.1 | 1,616.6 | 1,829.7 | 2,040.2 |
| Growth | +4.3% | +5.7% | +18.4% | −7.1% | +22.7% | +8.7% | +13.0% | +13.2% | +11.5% | |
| Operating income | 38.5 | 50.1 | 30.9 | 69.9 | 35.7 | 82.6 | 46.4 | 98.7 | 104.6 | 62.0 |
| Net income | 7.2 | 0.1 | 32.2 | 14.8 | −14.8 | 24.7 | 10.7 | 3.0 | 2.8 | −18.7 |
| Growth | −99.3% | +60,735.8% | −54.2% | −200.6% | −56.9% | −71.4% | −8.2% | −767.8% | ||
| EPS, diluted | 0.15 | 0.00 | 0.66 | 0.29 | −0.29 | 0.46 | 0.17 | 0.05 | 0.04 | −0.25 |
| Growth | −100.0% | −56.1% | −200.0% | −63.0% | −70.6% | −20.0% | −725.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.4% | 5.4% | 3.2% | 6.1% | 3.3% | 6.3% | 3.2% | 6.1% | 5.7% | 3.0% |
| Net margin | 0.8% | 0.0% | 3.3% | 1.3% | −1.4% | 1.9% | 0.7% | 0.2% | 0.2% | −0.9% |
| Free cash flow margin | 3.7% | 8.8% | 4.6% | 2.6% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 91.6 | 142.2 | 116.8 | 104.3 | 233.8 | 149.5 | 146.4 | 220.9 | 233.0 | 298.8 |
| Capital expenditure | −59.3 | −61.3 | −72.2 | −74.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 32.4 | 80.9 | 44.6 | 30.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +149.7% | −44.9% | −32.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.6 | 51.3 | 10.4 | 40.2 | 102.0 | 134.6 | 127.8 | 342.6 | 740.0 | 767.2 |
| Total debt | 612.2 | 575.0 | n/a | n/a | 652.7 | 754.7 | 851.7 | 830.0 | 1,016.3 | 1,089.9 |
| Net cash (debt) | −591.5 | −523.7 | n/a | n/a | −550.7 | −620.1 | −723.9 | −487.5 | −276.2 | −322.7 |
| Shareholders’ equity | 52.1 | 61.6 | 127.2 | 151.7 | 165.7 | 228.9 | 333.0 | 630.7 | 902.3 | 1,089.9 |
| Debt to equity | 11.76 | 9.34 | n/a | n/a | 3.94 | 3.30 | 2.56 | 1.32 | 1.13 | 1.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 884.5 | 922.2 | 975.1 | 1,154.2 | 1,071.8 | 1,315.1 | 1,430.1 | 1,616.6 | 1,829.7 | 2,040.2 | |
| Growth | +4.3% | +5.7% | +18.4% | −7.1% | +22.7% | +8.7% | +13.0% | +13.2% | +11.5% | |
| 775.8 | 802.4 | 867.5 | 999.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 38.5 | 50.1 | 30.9 | 69.9 | 35.7 | 82.6 | 46.4 | 98.7 | 104.6 | 62.0 | |
| Growth | +30.1% | −38.3% | +126.2% | −48.9% | +131.3% | −43.8% | +112.9% | +6.0% | −40.7% | |
| 12.4 | 26.4 | 38.5 | 29.7 | −0.9 | 58.9 | 43.0 | 38.8 | 44.9 | 31.9 | |
| 4.4 | 24.3 | 0.4 | 6.2 | 0.9 | 14.6 | 9.4 | 8.5 | 6.0 | 14.9 | |
| 7.2 | 0.1 | 32.2 | 14.8 | −14.8 | 24.7 | 10.7 | 3.0 | 2.8 | −18.7 | |
| Growth | −99.3% | +60,735.8% | −54.2% | −200.6% | −56.9% | −71.4% | −8.2% | −767.8% | ||
| Per share | ||||||||||
| 0.16 | 0.00 | 0.67 | 0.30 | −0.29 | 0.47 | 0.19 | 0.05 | 0.04 | −0.25 | |
| 0.15 | 0.00 | 0.66 | 0.29 | −0.29 | 0.46 | 0.17 | 0.05 | 0.04 | −0.25 | |
| Growth | −100.0% | −56.1% | −200.0% | −63.0% | −70.6% | −20.0% | −725.0% | |||
| 46.2 | 46.9 | 48.1 | 49.7 | 50.9 | 52.5 | 56.3 | 63.6 | 73.0 | 75.2 | |
| 46.7 | 47.4 | 48.7 | 50.2 | 50.9 | 53.4 | 57.3 | 64.7 | 74.8 | 75.2 | |
| Growth | +1.6% | +2.7% | +3.2% | +1.3% | +5.0% | +7.3% | +12.8% | +15.6% | +0.6% | |