Closing prices at the end of each trading day, from 26 Jul 2019. 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 | FY2020 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Revenue | n/a | 514.0 | n/a | 555.1 | 553.2 | 531.0 | 512.7 |
| Growth | −0.3% | −4.0% | −3.5% | ||||
| Operating income | n/a | −403.2 | −0.9 | −804.1 | −308.6 | −69.6 | −89.5 |
| Net income | −14.7 | −849.2 | −72.5 | −725.0 | −349.3 | −121.9 | −139.8 |
| Growth | |||||||
| EPS, diluted | n/a | −8,483.57 | −0.84 | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2020 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −78.4% | n/a | −144.9% | −55.8% | −13.1% | −17.5% |
| Net margin | n/a | −165.2% | n/a | −130.6% | −63.1% | −23.0% | −27.3% |
| Free cash flow margin | n/a | −9.3% | n/a | −4.7% | −0.2% | 5.3% | 4.5% |
| FY2019 | FY2020 | FY2020 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.0 | −37.4 | −0.7 | −20.9 | 2.8 | 30.0 | 25.1 |
| Capital expenditure | n/a | −10.4 | n/a | −4.9 | −4.2 | −1.6 | −1.8 |
| Free cash flow | n/a | −47.8 | n/a | −25.8 | −1.4 | 28.4 | 23.3 |
| Growth | −17.9% | ||||||
| Buybacks | n/a | n/a | n/a | −2.8 | −8.0 | 0.0 | 0.0 |
| FY2019 | FY2020 | FY2020 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 2.2 | 18.8 | 3.9 | 170.4 | 136.3 | 100.8 | 100.8 |
| Total debt | n/a | n/a | n/a | 588.2 | 583.9 | 579.7 | 577.2 |
| Net cash (debt) | n/a | n/a | n/a | −417.9 | −447.6 | −478.9 | −476.4 |
| Shareholders’ equity | −75.1 | −2,761.7 | −149.1 | 531.8 | 205.6 | 93.8 | −30.2 |
| Debt to equity | n/a | n/a | n/a | 1.11 | 2.84 | 6.18 | n/a |
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 Jan 2020 | FY2020† 31 Dec 2020 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| n/a | 514.0 | n/a | 555.1 | 553.2 | 531.0 | 512.7 | |
| Growth | −0.3% | −4.0% | −3.5% | ||||
| n/a | 96.0 | n/a | 152.0 | 153.2 | 134.9 | 134.6 | |
| n/a | 68.0 | n/a | 69.8 | 68.0 | 60.8 | 55.6 | |
| n/a | 57.4 | n/a | 109.6 | 95.9 | 92.4 | 80.6 | |
| n/a | −403.2 | −0.9 | −804.1 | −308.6 | −69.6 | −89.5 | |
| Growth | |||||||
| n/a | −838.0 | −72.0 | −831.0 | −364.9 | −127.6 | −153.5 | |
| 1.2 | 11.2 | 0.5 | −41.0 | −16.3 | −5.7 | −13.7 | |
| −14.7 | −849.2 | −72.5 | −725.0 | −349.3 | −121.9 | −139.8 | |
| Growth | |||||||
| Per share | |||||||
| n/a | −8,483.57 | −0.84 | −91.26 | −43.38 | −14.87 | −16.27 | |
| n/a | −8,483.57 | −0.84 | n/a | n/a | n/a | n/a | |
| Growth | |||||||
| n/a | 0.1 | 17.3 | 7.9 | 8.1 | 8.2 | 8.6 | |
| n/a | 0.1 | 17.3 | n/a | n/a | n/a | n/a | |
| Growth | +17,132.8% | ||||||
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.