Closing prices at the end of each trading day, from 20 Nov 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 778.3 | 818.2 | 931.5 | 1,003.7 | 1,049.3 | 1,100.4 | 1,163.6 |
| Growth | +5.1% | +13.9% | +7.8% | +4.5% | +4.9% | +5.7% | |
| Operating income | 183.6 | 206.0 | 256.7 | 248.4 | 276.7 | 297.6 | n/a |
| Net income | −20.9 | −38.6 | 116.9 | −233.6 | 51.4 | 44.4 | 77.9 |
| Growth | −299.8% | −13.6% | +75.6% | ||||
| EPS, diluted | −0.09 | −0.16 | 0.41 | −0.83 | 0.18 | 0.16 | 0.27 |
| Growth | −302.4% | −11.1% | +68.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 50.8% | 54.2% | 55.7% | 55.5% | 55.0% | 54.7% | 55.5% |
| Operating margin | 23.6% | 25.2% | 27.6% | 24.7% | 26.4% | 27.0% | n/a |
| Net margin | −2.7% | −4.7% | 12.5% | −23.3% | 4.9% | 4.0% | 6.7% |
| Free cash flow margin | 11.8% | 8.2% | 19.3% | 9.5% | −34.6% | 4.1% | 12.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 149.0 | 120.6 | 281.5 | 278.0 | −147.7 | 224.2 | 287.2 |
| Capital expenditure | −57.3 | −53.5 | −102.2 | −182.4 | −215.0 | −179.1 | −138.0 |
| Free cash flow | 91.8 | 67.1 | 179.4 | 95.6 | −362.7 | 45.1 | 149.2 |
| Growth | −26.9% | +167.4% | −46.7% | −479.5% | +230.8% | ||
| Buybacks | 0.0 | −34.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −691.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 63.0 | 102.4 | 106.9 | 395.2 | 296.4 | 277.2 | 344.6 |
| Total debt | n/a | 1,824.8 | 1,743.5 | 1,944.2 | 2,228.5 | 2,222.9 | 2,140.7 |
| Net cash (debt) | n/a | −1,722.3 | −1,636.6 | −1,549.0 | −1,932.1 | −1,945.7 | −1,796.1 |
| Shareholders’ equity | −641.1 | 452.3 | 586.1 | 350.2 | 443.7 | 404.9 | 606.0 |
| Debt to equity | n/a | 4.03 | 2.97 | 5.55 | 5.02 | 5.49 | 3.53 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 149.0 | 120.6 | 281.5 | 278.0 | −147.7 | 224.2 | 287.2 | |
| Growth | −19.1% | +133.5% | −1.3% | −153.1% | +28.1% | ||
| 66.7 | 63.3 | 64.2 | 64.3 | 76.6 | 84.3 | 94.9 | |
| Investment | |||||||
| −57.3 | −53.5 | −102.2 | −182.4 | −215.0 | −179.1 | −138.0 | |
| calc | 91.8 | 67.1 | 179.4 | 95.6 | −362.7 | 45.1 | 149.2 |
| Growth | −26.9% | +167.4% | −46.7% | −479.5% | +230.8% | ||
| calc | 0.39 | 0.28 | 0.64 | 0.34 | −1.28 | 0.16 | 0.52 |
| −57.3 | −158.7 | −159.8 | −181.9 | −214.9 | −179.0 | −135.1 | |
| Financing | |||||||
| −126.0 | 73.4 | −117.3 | 197.8 | 266.0 | −50.6 | −100.5 | |
| −691.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | |
| 0.0 | −34.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
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.