Closing prices at the end of each trading day, from 13 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 | 357.3 | 349.4 | 266.8 | 115.0 | 168.9 | 254.3 | 148.6 | 125.3 | 156.4 |
| Growth | −2.2% | −23.6% | −56.9% | +46.9% | +50.6% | −41.5% | −15.7% | +24.8% | |
| Operating income | 39.6 | −10.4 | −446.8 | −273.5 | 114.1 | 175.5 | 64.2 | 33.2 | 61.0 |
| Net income | 47.1 | −9.1 | −449.3 | −277.4 | 116.7 | 242.2 | 60.9 | 63.0 | 70.2 |
| Growth | −119.3% | +107.4% | −74.9% | +3.5% | +11.5% | ||||
| EPS, diluted | 1.44 | −0.26 | −12.68 | −7.77 | 3.13 | 6.52 | 1.64 | 1.69 | 1.90 |
| Growth | −118.1% | +108.3% | −74.8% | +3.0% | +12.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.1% | −3.0% | −167.4% | −237.9% | 67.6% | 69.0% | 43.2% | 26.5% | 39.0% |
| Net margin | 13.2% | −2.6% | −168.4% | −241.2% | 69.1% | 95.2% | 40.9% | 50.3% | 44.9% |
| Free cash flow margin | n/a | n/a | n/a | 24.2% | 58.4% | 47.4% | 60.0% | 37.9% | 26.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 181.2 | 145.5 | 121.3 | 36.2 | 110.3 | 164.7 | 115.6 | 73.9 | 100.1 |
| Capital expenditure | n/a | n/a | n/a | −8.3 | −11.6 | −44.1 | −26.4 | −26.4 | −58.6 |
| Free cash flow | n/a | n/a | n/a | 27.9 | 98.7 | 120.6 | 89.2 | 47.5 | 41.5 |
| Growth | +254.2% | +22.2% | −26.0% | −46.7% | −12.6% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −0.2 | −6.4 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −81.5 | −72.3 | −15.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 99.1 | 17.7 | 4.3 | 22.1 | 137.3 | 255.7 | 252.4 | 98.1 | 111.0 |
| Total debt | 37.5 | 0.0 | 57.5 | 20.0 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | 61.6 | 17.7 | −53.2 | 2.1 | 137.3 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 839.9 | 847.7 | 402.5 | 128.1 | 245.3 | 487.9 | 468.1 | 460.5 | 510.9 |
| Debt to equity | 0.04 | 0.00 | 0.14 | 0.16 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 99.1 | 17.7 | 4.3 | 22.1 | 137.3 | 255.7 | 252.4 | 98.1 | 111.0 | |
| 71.3 | 45.5 | 28.6 | 19.6 | 21.5 | 34.7 | 22.2 | 23.9 | 26.2 | |
| 226.0 | 200.8 | 188.6 | 103.1 | 97.8 | 92.2 | n/a | n/a | n/a | |
| 1,119.6 | 1,024.3 | 607.7 | 260.8 | 352.9 | 600.5 | 574.2 | 581.5 | 644.0 | |
| Growth | −8.5% | −40.7% | −57.1% | +35.3% | +70.2% | −4.4% | +1.3% | +10.7% | |
| Liabilities | |||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 37.5 | 0.0 | 57.5 | 20.0 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | 37.5 | 0.0 | 57.5 | 20.0 | 0.0 | n/a | n/a | n/a | n/a |
| 279.7 | 176.6 | 205.2 | 132.8 | 107.6 | 112.6 | 106.1 | 121.0 | 133.2 | |
| Equity | |||||||||
| −286.9 | −296.0 | −745.4 | −1,022.7 | −906.0 | −663.8 | −602.9 | −540.0 | −469.8 | |
| 839.9 | 847.7 | 402.5 | 128.1 | 245.3 | 487.9 | 468.1 | 460.5 | 510.9 | |
| Growth | +0.9% | −52.5% | −68.2% | +91.6% | +98.9% | −4.1% | −1.6% | +10.9% | |
| Per share and net cash | |||||||||
| calc | 61.6 | 17.7 | −53.2 | 2.1 | 137.3 | n/a | n/a | n/a | n/a |
| 35.7 | 35.7 | 35.8 | 35.9 | 36.7 | 36.9 | 37.1 | 37.2 | 36.8 | |
| calc | 23.56 | 23.75 | 11.25 | 3.56 | 6.69 | 13.23 | 12.62 | 12.38 | 13.87 |
Lines marked calc are worked out here from filed figures; point at one for how.