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 | 550.5 | 431.2 | 776.5 | 943.9 | 886.4 | 542.4 | 1,178.0 | 1,473.7 | 1,229.3 | 951.8 |
| Growth | −21.7% | +80.1% | +21.6% | −6.1% | −38.8% | +117.2% | +25.1% | −16.6% | −22.6% | |
| Operating income | 96.8 | 1.4 | 7.2 | 123.9 | 141.6 | −194.1 | 263.8 | 546.8 | 380.1 | 309.1 |
| Net income | 67.8 | −58.0 | −52.5 | 41.4 | 87.3 | −242.4 | 235.4 | 519.9 | 403.7 | 351.2 |
| Growth | −185.6% | +111.1% | −377.6% | +120.8% | −22.4% | −13.0% | ||||
| EPS, diluted | 0.40 | −2.48 | −1.57 | 1.23 | 2.57 | −7.16 | 6.87 | 15.04 | 11.63 | 10.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.6% | 0.3% | 0.9% | 13.1% | 16.0% | −35.8% | 22.4% | 37.1% | 30.9% | 32.5% |
| Net margin | 12.3% | −13.5% | −6.8% | 4.4% | 9.9% | −44.7% | 20.0% | 35.3% | 32.8% | 36.9% |
| Free cash flow margin | 35.8% | 17.6% | −1.7% | 11.2% | 37.4% | −23.7% | 17.0% | 42.8% | 32.7% | 12.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 206.5 | 80.5 | −7.3 | 117.7 | 347.9 | −107.3 | 199.7 | 631.2 | 471.9 | 305.9 |
| Capital expenditure | −9.2 | −4.7 | −5.8 | −11.6 | −16.0 | −21.4 | 0.0 | 0.0 | −70.5 | −190.3 |
| Free cash flow | 197.3 | 75.8 | −13.1 | 106.0 | 331.9 | −128.8 | 199.7 | 631.2 | 401.4 | 115.6 |
| Growth | −61.6% | −117.3% | +213.0% | −138.8% | +216.1% | −36.4% | −71.2% | |||
| Dividends paid | −46.8 | −20.7 | −8.1 | 0.0 | 0.0 | 0.0 | 0.0 | −59.5 | −102.8 | −69.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 94.2 | 71.4 | 54.9 | 88.8 | 97.2 | 70.6 | 206.9 | 391.5 | 511.9 | 830.6 |
| Total debt | 933.0 | 952.3 | 735.4 | 559.7 | 243.0 | 320.3 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | −838.9 | −880.9 | −680.5 | −470.9 | −145.7 | −249.7 | 206.9 | n/a | n/a | n/a |
| Shareholders’ equity | 932.7 | 1,006.6 | 946.9 | 989.9 | 1,078.9 | 848.0 | 1,091.8 | 1,550.2 | 1,756.6 | 2,043.6 |
| Debt to equity | 1.00 | 0.95 | 0.78 | 0.57 | 0.23 | 0.38 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 94.2 | 71.4 | 54.9 | 88.8 | 97.2 | 70.6 | 206.9 | 391.5 | 511.9 | 830.6 | |
| 33.8 | 19.3 | 17.4 | 95.6 | 36.2 | 41.1 | 116.7 | 114.6 | 82.4 | 82.8 | |
| n/a | n/a | 23.2 | 49.8 | 34.6 | 49.0 | 60.8 | 53.2 | 46.0 | 29.4 | |
| 1,605.4 | 1,737.8 | 1,883.6 | 1,769.7 | 1,104.7 | 925.2 | 430.0 | 929.2 | 1,132.1 | 1,000.5 | |
| 8.1 | 8.1 | 8.1 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | |
| 1,964.4 | 2,197.3 | 2,161.1 | 2,229.5 | 1,840.2 | 1,618.7 | 1,783.7 | 1,941.7 | 1,974.0 | 2,241.7 | |
| Growth | +11.9% | −1.7% | +3.2% | −17.5% | −12.0% | +10.2% | +8.9% | +1.7% | +13.6% | |
| Liabilities | ||||||||||
| 171.0 | 166.7 | 106.2 | 43.6 | 10.9 | 15.5 | 0.0 | n/a | n/a | n/a | |
| 762.0 | 785.6 | 629.2 | 516.1 | 232.1 | 304.8 | 0.0 | n/a | n/a | n/a | |
| calc | 933.0 | 952.3 | 735.4 | 559.7 | 243.0 | 320.3 | 0.0 | n/a | n/a | n/a |
| 1,031.6 | 1,190.7 | 1,214.2 | 1,239.6 | 761.3 | 780.3 | 713.6 | 391.5 | 217.4 | 198.1 | |
| Equity | ||||||||||
| −182.7 | −288.4 | −349.0 | −307.6 | −220.3 | −462.7 | −233.6 | 220.0 | 447.1 | 729.0 | |
| 932.7 | 1,006.6 | 946.9 | 989.9 | 1,078.9 | 848.0 | 1,091.8 | 1,550.2 | 1,756.6 | 2,043.6 | |
| Growth | +7.9% | −5.9% | +4.5% | +9.0% | −21.4% | +28.8% | +42.0% | +13.3% | +16.3% | |
| Per share and net cash | ||||||||||
| calc | −838.9 | −880.9 | −680.5 | −470.9 | −145.7 | −249.7 | 206.9 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.