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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 672.5 | 668.4 | 663.2 | 636.1 | 520.8 | 607.2 | 651.5 | 627.6 | 572.5 | 551.1 |
| Growth | −0.6% | −0.8% | −4.1% | −18.1% | +16.6% | +7.3% | −3.7% | −8.8% | −3.7% | |
| Operating income | −86.7 | −30.5 | −8.8 | −11.7 | −456.0 | −79.2 | −57.2 | −87.6 | −85.7 | −72.5 |
| Net income | −77.2 | −40.0 | −11.0 | −10.8 | −443.7 | −62.0 | −29.0 | −123.1 | −120.3 | −104.3 |
| Growth | ||||||||||
| EPS, diluted | −1.48 | −0.75 | −0.22 | −0.20 | −8.08 | −0.98 | −0.44 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.2% | 48.3% | 49.0% | 49.3% | 42.1% | 42.8% | 42.4% | 42.5% | 44.9% | 41.2% |
| Operating margin | −12.9% | −4.6% | −1.3% | −1.8% | −87.6% | −13.0% | −8.8% | −14.0% | −15.0% | −13.2% |
| Net margin | −11.5% | −6.0% | −1.7% | −1.7% | −85.2% | −10.2% | −4.4% | −19.6% | −21.0% | −18.9% |
| Free cash flow margin | 2.5% | 5.9% | 6.1% | −5.3% | 0.2% | 1.8% | −13.7% | −12.0% | −0.5% | −1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.9 | 61.7 | 63.7 | −11.2 | 27.8 | 35.8 | −75.4 | −61.6 | 7.8 | 15.1 |
| Capital expenditure | −45.1 | −22.3 | −23.4 | −22.4 | −26.9 | −25.0 | −13.6 | −13.6 | −10.9 | −22.1 |
| Free cash flow | 16.8 | 39.4 | 40.4 | −33.6 | 0.9 | 10.8 | −89.0 | −75.2 | −3.0 | −7.0 |
| Growth | +134.7% | +2.4% | −183.3% | +1,162.3% | −921.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 280.3 | 328.8 | 393.2 | 293.5 | 272.1 | 243.2 | 150.5 | 82.6 | 70.2 | 94.5 |
| Total debt | 26.0 | 32.3 | 27.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 254.3 | 296.5 | 366.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,135.9 | 1,132.5 | 1,142.1 | 1,157.2 | 759.4 | 956.0 | 959.4 | 884.8 | 793.0 | 842.9 |
| Debt to equity | 0.02 | 0.03 | 0.02 | n/a | n/a | n/a | 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 | FY2016 31 Dec 2016 | 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 | ||||||||||
| 47.2% | 48.3% | 49.0% | 49.3% | 42.1% | 42.8% | 42.4% | 42.5% | 44.9% | 41.2% | |
| −12.9% | −4.6% | −1.3% | −1.8% | −87.6% | −13.0% | −8.8% | −14.0% | −15.0% | −13.2% | |
| −12.8% | −4.4% | −1.2% | −1.1% | −87.7% | −11.0% | −2.7% | −13.5% | −14.7% | −11.3% | |
| −11.5% | −6.0% | −1.7% | −1.7% | −85.2% | −10.2% | −4.4% | −19.6% | −21.0% | −18.9% | |
| 2.5% | 5.9% | 6.1% | −5.3% | 0.2% | 1.8% | −13.7% | −12.0% | −0.5% | −1.3% | |
| Spending | ||||||||||
| 14.5% | 14.4% | 14.9% | 14.8% | 16.1% | 14.5% | 14.3% | 15.0% | 17.3% | 14.0% | |
| n/a | n/a | 35.4% | 36.3% | 39.4% | 41.3% | 37.0% | 41.5% | 42.5% | 40.4% | |
| 6.7% | 3.3% | 3.5% | 3.5% | 5.2% | 4.1% | 2.1% | 2.2% | 1.9% | 4.0% | |
| Returns | ||||||||||
| −6.8% | −3.5% | −1.0% | −0.9% | −58.4% | −6.5% | −3.0% | −13.9% | −15.2% | −12.4% | |
| −5.7% | −2.9% | −0.8% | −0.8% | −44.8% | −4.9% | −2.3% | −10.9% | −11.7% | −9.7% | |
| Balance and payout | ||||||||||
| 0.02 | 0.03 | 0.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 16.7% | 17.8% | 17.7% | 16.2% | 23.3% | 25.1% | 23.8% | 22.0% | 23.0% | 21.5% | |