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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 20.6 | 51.3 | 10.4 | 40.2 | 102.0 | 134.6 | 127.8 | 342.6 | 740.0 | 767.2 | |
| 164.2 | 155.5 | 148.9 | 154.8 | 129.6 | 135.1 | 166.4 | 163.7 | 185.8 | 200.3 | |
| 247.7 | 244.3 | 345.7 | 366.7 | 399.3 | 484.2 | 566.0 | 604.4 | 694.8 | 807.7 | |
| 239.6 | 256.8 | 418.1 | 442.0 | 472.9 | 513.8 | 677.7 | 679.5 | 710.7 | 907.7 | |
| 849.5 | 869.0 | 1,109.3 | 1,647.0 | 1,786.7 | 2,058.5 | 2,433.9 | 2,690.5 | 3,286.7 | 3,758.6 | |
| Growth | +2.3% | +27.7% | +48.5% | +8.5% | +15.2% | +18.2% | +10.5% | +22.2% | +14.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 39.8 | 11.2 | 12.4 | 18.0 | 24.7 | 25.4 | |
| 612.2 | 575.0 | n/a | n/a | 612.9 | 743.5 | 839.3 | 812.1 | 991.6 | 1,064.5 | |
| calc | 612.2 | 575.0 | n/a | n/a | 652.7 | 754.7 | 851.7 | 830.0 | 1,016.3 | 1,089.9 |
| 797.4 | 799.1 | 909.1 | 1,413.8 | 1,528.4 | 1,712.3 | 1,942.5 | 1,877.1 | 2,153.3 | 2,402.7 | |
| Equity | ||||||||||
| −150.2 | −150.2 | −117.9 | −103.2 | −118.0 | −93.3 | −82.6 | −79.6 | −76.8 | −95.4 | |
| 52.1 | 61.6 | 127.2 | 151.7 | 165.7 | 228.9 | 333.0 | 630.7 | 902.3 | 1,089.9 | |
| Growth | +18.3% | +106.6% | +19.3% | +9.3% | +38.1% | +45.5% | +89.4% | +43.1% | +20.8% | |
| Per share and net cash | ||||||||||
| calc | −591.5 | −523.7 | n/a | n/a | −550.7 | −620.1 | −723.9 | −487.5 | −276.2 | −322.7 |
| 46.6 | 47.7 | 49.0 | 50.3 | 51.6 | 53.5 | 57.7 | 68.0 | 74.0 | 74.0 | |
| calc | 1.12 | 1.29 | 2.60 | 3.01 | 3.21 | 4.27 | 5.77 | 9.28 | 12.19 | 14.72 |
Lines marked calc are worked out here from filed figures; point at one for how.