Closing prices at the end of each trading day, from 23 Dec 2021. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 1,279.2 | 1,161.4 | 1,160.4 | 980.2 | 772.2 |
| Growth | −9.2% | −0.1% | −15.5% | −21.2% | |
| Operating income | 56.1 | 82.7 | −31.4 | −126.3 | −216.9 |
| Net income | 38.7 | 60.5 | −19.3 | −105.4 | −306.5 |
| Growth | +56.4% | −131.8% | |||
| EPS, diluted | n/a | n/a | −0.41 | −2.19 | −5.67 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 8.9% | 12.1% | 3.1% | −6.4% | −20.1% |
| Operating margin | 4.4% | 7.1% | −2.7% | −12.9% | −28.1% |
| Net margin | 3.0% | 5.2% | −1.7% | −10.7% | −39.7% |
| Free cash flow margin | −8.5% | −6.1% | −1.8% | −0.6% | 1.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −90.6 | −66.2 | −10.3 | 1.9 | 16.6 |
| Capital expenditure | −18.8 | −4.8 | −10.8 | −7.4 | −3.8 |
| Free cash flow | −109.4 | −71.0 | −21.1 | −5.5 | 12.7 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 63.3 | 57.9 | 49.2 | 72.2 | 52.7 |
| Total debt | n/a | 273.6 | 300.4 | 300.2 | 257.7 |
| Net cash (debt) | n/a | −215.7 | −251.2 | −228.0 | −205.0 |
| Shareholders’ equity | −8.2 | 349.4 | 249.6 | 163.7 | −140.9 |
| Debt to equity | n/a | 0.78 | 1.20 | 1.83 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 63.3 | 57.9 | 49.2 | 72.2 | 52.7 | |
| n/a | 9.8 | 5.5 | 4.5 | 2.6 | |
| n/a | 114.1 | 102.2 | 116.3 | 107.3 | |
| n/a | 1.5 | 1.5 | 1.5 | 1.5 | |
| 281.7 | 1,125.3 | 1,201.1 | 1,203.6 | 989.3 | |
| Growth | +299.5% | +6.7% | +0.2% | −17.8% | |
| Liabilities | |||||
| n/a | 46.3 | 48.5 | 44.5 | 53.7 | |
| n/a | 227.3 | 251.9 | 255.6 | 204.0 | |
| calc | n/a | 273.6 | 300.4 | 300.2 | 257.7 |
| 9.7 | 765.4 | 940.5 | 1,028.2 | 1,121.8 | |
| Equity | |||||
| −8.2 | −9.3 | −19.3 | −124.6 | −431.2 | |
| −8.2 | 349.4 | 249.6 | 163.7 | −140.9 | |
| Growth | −28.6% | −34.4% | −186.1% | ||
| Per share and net cash | |||||
| calc | n/a | −215.7 | −251.2 | −228.0 | −205.0 |
| 8.3 | 0.0 | 47.9 | 53.9 | 54.1 | |
| calc | −0.99 | n/a | 5.21 | 3.03 | −2.60 |
Lines marked calc are worked out here from filed figures; point at one for how.