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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 27.5% | 25.8% | 26.3% | 28.2% | 28.0% | 22.4% | 24.0% | 24.5% | 26.2% | 25.8% | |
| −0.3% | −9.6% | −3.1% | −0.2% | −25.5% | −16.0% | −4.7% | −1.5% | 1.2% | 1.6% | |
| −1.3% | −11.5% | −7.6% | −2.8% | −29.5% | −22.2% | −17.5% | −8.2% | −4.1% | −5.2% | |
| −1.1% | −7.0% | −5.1% | −2.8% | −27.8% | −23.4% | 8.3% | −8.8% | −4.5% | −5.5% | |
| 2.8% | −4.2% | 1.2% | 2.6% | 3.8% | −6.7% | −9.8% | −2.5% | 1.6% | −2.3% | |
| Spending | ||||||||||
| 27.1% | 29.0% | 28.9% | 28.2% | 30.6% | 31.0% | 28.7% | 26.0% | 25.0% | 24.3% | |
| 3.8% | 3.1% | 2.2% | 2.5% | 2.3% | 2.2% | 2.9% | 1.2% | 1.1% | 1.0% | |
| Returns | ||||||||||
| −2.4% | −17.7% | −13.8% | −7.4% | −110.5% | −358.6% | 59.5% | −166.1% | −2,201.7% | n/a | |
| −1.1% | −8.0% | −6.5% | −3.3% | −32.5% | −26.3% | 11.4% | −13.4% | −7.2% | −10.1% | |
| Balance and payout | ||||||||||
| 0.68 | 0.81 | n/a | n/a | n/a | 6.03 | 2.03 | 6.70 | 184.10 | n/a | |
| 53.3% | 54.8% | 53.3% | 55.7% | 70.6% | 92.7% | 80.9% | 91.9% | 99.7% | 94.3% | |
| 22.5% | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |