Closing prices at the end of each trading day, from 12 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 | 1,196.7 | 1,200.2 | 1,246.9 | 1,163.3 | 852.5 | 794.2 | 840.2 | 862.6 | 852.3 | 896.5 |
| Growth | +0.3% | +3.9% | −6.7% | −26.7% | −6.8% | +5.8% | +2.7% | −1.2% | +5.2% | |
| Operating income | −3.1 | −115.1 | −39.0 | −2.1 | −217.4 | −126.9 | −39.8 | −13.3 | 10.1 | 14.1 |
| Net income | −12.7 | −84.5 | −63.1 | −32.4 | −237.2 | −186.0 | 70.1 | −75.7 | −38.3 | −49.2 |
| Growth | −208.1% | |||||||||
| EPS, diluted | −0.45 | −2.83 | −2.10 | −1.07 | −7.74 | −60.05 | 16.73 | −17.32 | −8.64 | −11.70 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.5% | 25.8% | 26.3% | 28.2% | 28.0% | 22.4% | 24.0% | 24.5% | 26.2% | 25.8% |
| Operating margin | −0.3% | −9.6% | −3.1% | −0.2% | −25.5% | −16.0% | −4.7% | −1.5% | 1.2% | 1.6% |
| Net margin | −1.1% | −7.0% | −5.1% | −2.8% | −27.8% | −23.4% | 8.3% | −8.8% | −4.5% | −5.5% |
| Free cash flow margin | 2.8% | −4.2% | 1.2% | 2.6% | 3.8% | −6.7% | −9.8% | −2.5% | 1.6% | −2.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 79.6 | −13.7 | 41.9 | 58.8 | 52.8 | −35.5 | −57.9 | −11.0 | 22.8 | −11.3 |
| Capital expenditure | −45.8 | −36.8 | −27.2 | −29.0 | −20.0 | −17.6 | −24.7 | −10.4 | −9.5 | −9.3 |
| Free cash flow | 33.8 | −50.5 | 14.7 | 29.8 | 32.8 | −53.1 | −82.6 | −21.4 | 13.3 | −20.6 |
| Growth | −249.7% | +102.8% | +10.1% | −261.7% | −255.1% | |||||
| Buybacks | −7.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 46.2 | 26.6 | 18.3 | 12.2 | 24.6 | 55.2 | 58.1 | 35.4 | 35.5 | 18.1 |
| Total debt | 366.9 | 387.7 | n/a | n/a | n/a | 312.5 | 239.4 | 305.7 | 320.0 | 288.5 |
| Net cash (debt) | −320.7 | −361.2 | n/a | n/a | n/a | −257.4 | −181.3 | −270.2 | −284.4 | −270.4 |
| Shareholders’ equity | 535.6 | 477.2 | 457.1 | 436.7 | 214.6 | 51.9 | 117.8 | 45.6 | 1.7 | −24.5 |
| Debt to equity | 0.68 | 0.81 | n/a | n/a | n/a | 6.03 | 2.03 | 6.70 | 184.10 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,196.7 | 1,200.2 | 1,246.9 | 1,163.3 | 852.5 | 794.2 | 840.2 | 862.6 | 852.3 | 896.5 | |
| Growth | +0.3% | +3.9% | −6.7% | −26.7% | −6.8% | +5.8% | +2.7% | −1.2% | +5.2% | |
| 868.1 | 890.2 | 918.7 | 835.6 | 613.8 | 616.5 | 638.6 | 651.5 | 629.1 | 664.8 | |
| 328.6 | 310.0 | 328.3 | 327.7 | 238.7 | 177.7 | 201.6 | 211.2 | 223.2 | 231.7 | |
| Growth | −5.6% | +5.9% | −0.2% | −27.2% | −25.6% | +13.5% | +4.7% | +5.7% | +3.8% | |
| 324.0 | 348.4 | 360.7 | 328.2 | 260.9 | 246.2 | 241.4 | 224.4 | 213.0 | 217.6 | |
| −3.1 | −115.1 | −39.0 | −2.1 | −217.4 | −126.9 | −39.8 | −13.3 | 10.1 | 14.1 | |
| Growth | +38.8% | |||||||||
| −15.7 | −137.5 | −94.2 | −32.9 | −251.9 | −176.1 | −146.8 | −71.1 | −35.0 | −46.6 | |
| −3.1 | −53.1 | −31.1 | −0.4 | −14.7 | 8.8 | 3.3 | 4.6 | 3.3 | 2.6 | |
| −12.7 | −84.5 | −63.1 | −32.4 | −237.2 | −186.0 | 70.1 | −75.7 | −38.3 | −49.2 | |
| Growth | −208.1% | |||||||||
| Per share | ||||||||||
| −0.45 | −2.83 | −2.10 | −1.07 | −7.74 | −60.05 | 16.73 | −17.32 | −8.64 | −11.70 | |
| −0.45 | −2.83 | −2.10 | −1.07 | −7.74 | −60.05 | 16.73 | −17.32 | −8.64 | −11.70 | |
| Growth | −203.5% | |||||||||
| 28.1 | 29.8 | 30.0 | 30.3 | 30.6 | 3.1 | 4.2 | 4.4 | 4.4 | 4.5 | |
| 28.1 | 29.8 | 30.0 | 30.3 | 30.6 | 3.1 | 4.2 | 4.4 | 4.4 | 4.5 | |
| Growth | +6.2% | +0.6% | +0.9% | +1.1% | −89.9% | +35.2% | +4.4% | +1.3% | +1.6% | |
† The diluted share count jumps at 2021, 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.