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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 940.4 | 1,957.0 | 1,430.9 | 1,343.8 | 1,407.6 | 1,717.3 | 1,643.3 | 1,630.3 | 1,466.4 |
| Growth | +108.1% | −26.9% | −6.1% | +4.7% | +22.0% | −4.3% | −0.8% | −10.1% | |
| Operating income | 59.0 | 147.8 | −52.5 | −30.4 | −10.4 | 26.1 | −65.3 | 39.5 | 4.1 |
| Net income | 325.0 | 128.4 | −22.5 | 0.6 | 66.4 | −14.9 | −101.8 | −38.7 | −420.7 |
| Growth | −60.5% | −117.5% | +11,866.5% | −122.5% | |||||
| EPS, diluted | 5.81 | 1.96 | −0.57 | 0.01 | 1.05 | −0.23 | −1.57 | −0.59 | −6.33 |
| Growth | −66.3% | −129.1% | +10,400.0% | −121.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.0% | 14.9% | 3.7% | 4.7% | 5.3% | 7.2% | 5.4% | 10.2% | 8.1% |
| Operating margin | 6.3% | 7.6% | −3.7% | −2.3% | −0.7% | 1.5% | −4.0% | 2.4% | 0.3% |
| Net margin | 34.6% | 6.6% | −1.6% | 0.0% | 4.7% | −0.9% | −6.2% | −2.4% | −28.7% |
| Free cash flow margin | 5.8% | 6.0% | −3.4% | 4.6% | 9.8% | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 129.8 | 246.9 | 41.9 | 124.5 | 233.2 | 68.8 | 136.3 | 203.6 | 23.9 |
| Capital expenditure | −75.0 | −128.8 | −90.5 | −63.3 | −95.2 | n/a | n/a | n/a | n/a |
| Free cash flow | 54.8 | 118.1 | −48.6 | 61.2 | 138.0 | n/a | n/a | n/a | n/a |
| Growth | +115.5% | −141.1% | +125.6% | ||||||
| Buybacks | −0.2 | −42.8 | −6.9 | −0.5 | −1.4 | n/a | n/a | n/a | n/a |
| Dividends paid | −12.7 | −15.1 | −8.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 96.2 | 109.0 | 64.0 | 93.7 | 253.3 | 151.8 | 75.8 | 125.2 | 75.4 |
| Total debt | 9.4 | 15.0 | 19.4 | 17.1 | 37.7 | n/a | n/a | n/a | n/a |
| Net cash (debt) | 86.8 | 94.0 | 44.6 | 76.6 | 215.6 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 693.8 | 706.9 | 682.8 | 695.1 | 814.3 | 829.3 | 746.4 | 713.9 | 316.6 |
| Debt to equity | 0.01 | 0.02 | 0.03 | 0.02 | 0.05 | 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 | 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 | |||||||||
| 15.0% | 14.9% | 3.7% | 4.7% | 5.3% | 7.2% | 5.4% | 10.2% | 8.1% | |
| 6.3% | 7.6% | −3.7% | −2.3% | −0.7% | 1.5% | −4.0% | 2.4% | 0.3% | |
| 36.4% | 6.5% | −10.4% | −7.3% | −5.9% | −1.4% | −8.1% | −3.0% | −6.5% | |
| 34.6% | 6.6% | −1.6% | 0.0% | 4.7% | −0.9% | −6.2% | −2.4% | −28.7% | |
| 5.8% | 6.0% | −3.4% | 4.6% | 9.8% | n/a | n/a | n/a | n/a | |
| Spending | |||||||||
| n/a | n/a | 0.4% | 0.5% | 0.5% | 0.4% | 0.4% | 0.3% | 0.5% | |
| 8.5% | 5.4% | 5.6% | 5.8% | 5.4% | 5.3% | 4.6% | 5.7% | 5.7% | |
| 8.0% | 6.6% | 6.3% | 4.7% | 6.8% | n/a | n/a | n/a | n/a | |
| 5.6% | 21.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||||
| 46.8% | 18.2% | −3.3% | 0.1% | 8.2% | −1.8% | −13.6% | −5.4% | −132.9% | |
| 12.3% | 4.8% | −0.9% | 0.0% | 2.7% | −0.6% | −4.7% | −1.8% | −23.9% | |
| Balance and payout | |||||||||
| 0.01 | 0.02 | 0.03 | 0.02 | 0.05 | n/a | n/a | n/a | n/a | |
| 3.9% | 11.7% | n/a | 0.0% | 0.0% | n/a | n/a | n/a | n/a | |
| 23.4% | 49.0% | n/a | 0.7% | 1.0% | n/a | n/a | n/a | n/a | |