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 | 384.4 | 617.7 | 764.9 | 1,106.6 | 910.0 | 1,098.5 | 985.0 | 672.5 | 900.2 | 1,117.3 |
| Growth | +60.7% | +23.8% | +44.7% | −17.8% | +20.7% | −10.3% | −31.7% | +33.9% | +24.1% | |
| Operating income | 52.1 | 33.1 | 56.2 | 50.7 | −6.6 | 8.0 | −32.8 | −40.6 | 44.6 | 64.8 |
| Net income | n/a | n/a | n/a | n/a | −48.3 | 69.1 | −188.0 | −122.4 | −41.7 | 151.3 |
| Growth | −371.9% | |||||||||
| EPS, diluted | 2.15 | 1.14 | 6.85 | 1.22 | −3.71 | 5.05 | −14.69 | −9.46 | −3.14 | 10.78 |
| Growth | −47.0% | +500.9% | −82.2% | −404.1% | −390.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 40.7% | 39.9% | 39.1% | 40.6% | 37.4% | 37.5% | 43.1% | 34.4% | 31.5% |
| Operating margin | 13.6% | 5.4% | 7.3% | 4.6% | −0.7% | 0.7% | −3.3% | −6.0% | 5.0% | 5.8% |
| Net margin | n/a | n/a | n/a | n/a | −5.3% | 6.3% | −19.1% | −18.2% | −4.6% | 13.5% |
| Free cash flow margin | 8.4% | 15.5% | 14.3% | 12.4% | 7.6% | 8.8% | 3.2% | 8.2% | 5.7% | 5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 64.2 | 103.5 | 123.9 | 157.2 | 111.3 | 131.3 | 43.0 | 67.6 | 62.3 | 73.1 |
| Capital expenditure | −32.0 | −8.0 | −14.9 | −20.0 | −42.1 | −35.1 | −11.4 | −12.5 | −11.2 | −12.4 |
| Free cash flow | 32.3 | 95.5 | 109.0 | 137.1 | 69.2 | 96.2 | 31.5 | 55.0 | 51.0 | 60.7 |
| Growth | +196.0% | +14.2% | +25.8% | −49.6% | +39.1% | −67.2% | +74.6% | −7.3% | +18.9% | |
| Buybacks | −48.5 | −19.9 | −93.7 | −5.5 | 0.0 | −40.0 | −43.0 | 0.0 | 0.0 | n/a |
| Dividends paid | 0.0 | 0.0 | n/a | 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 | 91.1 | 368.6 | 105.1 | 60.2 | 169.9 | 251.2 | 298.8 | 112.1 | 106.6 | 81.1 |
| Total debt | 0.0 | 238.2 | 375.9 | 339.4 | 611.4 | 644.2 | 816.0 | 528.7 | 469.1 | 391.6 |
| Net cash (debt) | 91.1 | 130.4 | −270.8 | −279.1 | −441.5 | −392.9 | −517.2 | −416.7 | −362.5 | −310.5 |
| Shareholders’ equity | 231.4 | 294.9 | 346.2 | 402.3 | 364.8 | 448.0 | 207.9 | 124.1 | 108.8 | 286.8 |
| Debt to equity | 0.00 | 0.81 | 1.09 | 0.84 | 1.68 | 1.44 | 3.92 | 4.26 | 4.31 | 1.37 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 64.2 | 103.5 | 123.9 | 157.2 | 111.3 | 131.3 | 43.0 | 67.6 | 62.3 | 73.1 | |
| Growth | +61.2% | +19.7% | +26.8% | −29.2% | +17.9% | −67.3% | +57.3% | −7.9% | +17.4% | |
| 4.9 | 7.1 | 7.4 | 11.0 | 14.2 | 17.9 | 20.1 | 19.1 | 18.3 | 16.5 | |
| Investment | ||||||||||
| −32.0 | −8.0 | −14.9 | −20.0 | −42.1 | −35.1 | −11.4 | −12.5 | −11.2 | −12.4 | |
| calc | 32.3 | 95.5 | 109.0 | 137.1 | 69.2 | 96.2 | 31.5 | 55.0 | 51.0 | 60.7 |
| Growth | +196.0% | +14.2% | +25.8% | −49.6% | +39.1% | −67.2% | +74.6% | −7.3% | +18.9% | |
| calc | 2.53 | 6.98 | 7.74 | 9.38 | 5.32 | 7.02 | 2.46 | 4.25 | 3.85 | 4.32 |
| n/a | −74.4 | −383.0 | −101.1 | −122.1 | 10.1 | −27.9 | −12.5 | −11.2 | −9.9 | |
| Financing | ||||||||||
| n/a | 253.1 | 4.8 | −87.7 | 193.3 | −63.3 | 32.5 | −242.0 | −56.5 | −88.7 | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −48.5 | −19.9 | −93.7 | −5.5 | 0.0 | −40.0 | −43.0 | 0.0 | 0.0 | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.