Closing prices at the end of each trading day, from 10 May 2018. 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 | 258.8 | 412.8 | 891.3 | 908.1 | 575.9 | 1,244.5 | 1,652.0 | 1,457.9 | 1,973.6 | 1,780.1 |
| Growth | +59.5% | +115.9% | +1.9% | −36.6% | +116.1% | +32.7% | −11.7% | +35.4% | −9.8% | |
| Operating income | −80.7 | 45.3 | 253.1 | 213.1 | −421.3 | 374.6 | 736.1 | 209.8 | 172.9 | −560.3 |
| Net income | −208.1 | −62.9 | 221.5 | 58.7 | −465.6 | −183.0 | 381.9 | 187.3 | −76.4 | −494.3 |
| Growth | −73.5% | −892.8% | −50.9% | −140.8% | ||||||
| EPS, diluted | −7.99 | −2.01 | 4.81 | 1.08 | −6.88 | −2.24 | 4.56 | 1.55 | −0.44 | −2.82 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −31.2% | 11.0% | 28.4% | 23.5% | −73.2% | 30.1% | 44.6% | 14.4% | 8.8% | −31.5% |
| Net margin | −80.4% | −15.2% | 24.9% | 6.5% | −80.8% | −14.7% | 23.1% | 12.8% | −3.9% | −27.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 116.1 | 176.1 | 263.4 | 393.7 | 301.9 | 411.4 | 709.7 | 519.1 | 962.6 | 935.8 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −47.5 | −45.2 | −119.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 32.2 | 32.2 | 139.9 | 87.0 | 34.2 | 69.9 | 44.1 | 33.6 | 108.2 | 362.8 |
| Total debt | 701.2 | 697.6 | 655.3 | 733.0 | 985.5 | 962.7 | 585.3 | 1,025.7 | 1,221.4 | 1,226.2 |
| Net cash (debt) | −668.9 | −665.4 | −515.4 | −646.0 | −951.3 | −892.9 | −541.2 | −992.0 | −1,113.2 | −863.4 |
| Shareholders’ equity | 7.0 | −54.1 | 1,007.5 | 1,078.3 | 926.6 | 760.7 | 1,165.6 | 2,155.2 | 2,759.7 | 2,168.0 |
| Debt to equity | 100.37 | n/a | 0.65 | 0.68 | 1.06 | 1.27 | 0.50 | 0.48 | 0.44 | 0.57 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 258.8 | 412.8 | 891.3 | 908.1 | 575.9 | 1,244.5 | 1,652.0 | 1,457.9 | 1,973.6 | 1,780.1 | |
| Growth | +59.5% | +115.9% | +1.9% | −36.6% | +116.1% | +32.7% | −11.7% | +35.4% | −9.8% | |
| 28.7 | 36.7 | 85.8 | 77.2 | 79.2 | 78.7 | 99.8 | 158.5 | 201.5 | 155.4 | |
| −80.7 | 45.3 | 253.1 | 213.1 | −421.3 | 374.6 | 736.1 | 209.8 | 172.9 | −560.3 | |
| Growth | +458.8% | −15.8% | −297.7% | +96.5% | −71.5% | −17.6% | −424.0% | |||
| −208.1 | −62.9 | 224.5 | 22.6 | −430.0 | −184.6 | 384.5 | 126.7 | −71.4 | −604.5 | |
| n/a | n/a | 2.9 | −36.1 | 35.6 | −1.6 | 2.5 | −60.6 | 5.0 | −109.2 | |
| −208.1 | −62.9 | 221.5 | 58.7 | −465.6 | −183.0 | 381.9 | 187.3 | −76.4 | −494.3 | |
| Growth | −73.5% | −892.8% | −50.9% | −140.8% | ||||||
| Per share | ||||||||||
| −7.99 | −2.01 | 4.81 | 1.08 | −6.88 | −2.24 | 4.63 | 1.56 | −0.44 | −2.82 | |
| −7.99 | −2.01 | 4.81 | 1.08 | −6.88 | −2.24 | 4.56 | 1.55 | −0.44 | −2.82 | |
| Growth | −77.5% | −737.0% | −66.0% | −128.4% | ||||||
| 26.0 | 31.2 | 46.1 | 0.1 | 67.7 | 81.8 | 82.5 | 119.9 | 175.6 | 175.1 | |
| 26.0 | 31.2 | 46.1 | 0.1 | 67.7 | 81.8 | 83.7 | 120.8 | 175.6 | 175.1 | |
| Growth | +20.0% | +47.4% | −99.9% | +124,252.6% | +20.8% | +2.3% | +44.3% | +45.4% | −0.3% | |
† The diluted share count jumps at 2019 and 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.