Closing prices at the end of each trading day, from 13 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 | 617.4 | 723.1 | 560.1 | 561.2 | 377.7 | 388.3 | 553.2 | 626.3 | 599.1 | 630.9 |
| Growth | +17.1% | −22.5% | +0.2% | −32.7% | +2.8% | +42.5% | +13.2% | −4.3% | +5.3% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 44.9 | 49.9 | 55.4 |
| Net income | −161.5 | −39.0 | −61.6 | −147.4 | −51.1 | 103.3 | 7.8 | 25.8 | 108.3 | 3.0 |
| Growth | −92.4% | +228.9% | +320.0% | −97.2% | ||||||
| EPS, diluted | −1.85 | −0.34 | −0.50 | −1.17 | −0.41 | 0.82 | 0.06 | 0.20 | 0.82 | 0.02 |
| Growth | −92.7% | +233.3% | +310.0% | −97.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.9% | 15.0% | 18.4% | 2.1% | 17.9% | 15.3% | 21.9% | 24.5% | 23.3% | 24.7% |
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 7.2% | 8.3% | 8.8% |
| Net margin | −26.2% | −5.4% | −11.0% | −26.3% | −13.5% | 26.6% | 1.4% | 4.1% | 18.1% | 0.5% |
| Free cash flow margin | 5.6% | 1.8% | −17.0% | −3.2% | 12.6% | −4.1% | −3.8% | 5.1% | −4.0% | 3.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 55.7 | 64.6 | 46.6 | 90.2 | 76.9 | 4.7 | 19.0 | 70.2 | 36.5 | 100.4 |
| Capital expenditure | −21.1 | −51.9 | −141.9 | −108.3 | −29.4 | −20.5 | −40.1 | −38.2 | −60.7 | −80.8 |
| Free cash flow | 34.6 | 12.7 | −95.3 | −18.0 | 47.5 | −15.9 | −21.1 | 32.1 | −24.2 | 19.5 |
| Growth | −63.4% | −852.4% | −133.4% | −175.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.8 | 26.1 | 40.0 | 15.3 | 67.3 | 31.6 | 13.6 | 52.5 | 37.0 | 72.6 |
| Total debt | 623.8 | 629.9 | 815.6 | 204.6 | 199.9 | 151.9 | 156.5 | 157.5 | 179.7 | 181.4 |
| Net cash (debt) | −593.9 | −603.7 | −775.5 | −189.3 | −132.6 | −120.4 | −142.9 | −105.0 | −142.7 | −108.7 |
| Shareholders’ equity | 233.5 | 208.1 | 173.4 | 34.4 | −9.6 | 99.7 | 107.6 | 148.6 | 254.6 | 283.8 |
| Debt to equity | 2.67 | 3.03 | 4.70 | 5.95 | n/a | 1.52 | 1.45 | 1.06 | 0.71 | 0.64 |
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 | ||||||||||
| 29.8 | 26.1 | 40.0 | 15.3 | 67.3 | 31.6 | 13.6 | 52.5 | 37.0 | 72.6 | |
| 114.3 | 144.1 | 187.6 | 111.2 | 64.1 | 91.2 | 129.6 | 111.8 | 104.8 | 99.6 | |
| 106.5 | 115.4 | 143.6 | 80.5 | 76.7 | 69.1 | 72.1 | 96.5 | 101.7 | 115.7 | |
| 945.5 | 809.4 | 853.9 | 116.3 | 96.9 | 89.0 | 101.6 | 107.7 | 142.2 | 194.2 | |
| 6.6 | 6.6 | 25.9 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,315.5 | 1,308.6 | 1,385.5 | 1,271.9 | 1,132.8 | 398.3 | 434.4 | 479.0 | 605.2 | 675.8 | |
| Growth | −0.5% | +5.9% | −8.2% | −10.9% | −64.8% | +9.1% | +10.3% | +26.4% | +11.7% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | 0.0 | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 623.7 | 629.9 | 815.6 | 204.6 | 199.9 | 151.9 | 156.5 | 157.5 | 179.7 | 181.4 | |
| calc | 623.8 | 629.9 | 815.6 | 204.6 | 199.9 | 151.9 | 156.5 | 157.5 | 179.7 | 181.4 |
| Equity | ||||||||||
| −117.3 | −156.3 | −218.0 | −362.5 | −413.7 | −310.3 | −302.5 | −276.7 | −168.4 | −165.4 | |
| 233.5 | 208.1 | 173.4 | 34.4 | −9.6 | 99.7 | 107.6 | 148.6 | 254.6 | 283.8 | |
| Growth | −10.9% | −16.7% | −80.2% | −128.0% | +7.9% | +38.1% | +71.3% | +11.5% | ||
| Per share and net cash | ||||||||||
| calc | −593.9 | −603.7 | −775.5 | −189.3 | −132.6 | −120.4 | −142.9 | −105.0 | −142.7 | −108.7 |
| 115.0 | 115.9 | 125.7 | 125.5 | 126.0 | 126.9 | 128.7 | 130.1 | 131.8 | 134.1 | |
| calc | 2.03 | 1.80 | 1.38 | 0.27 | −0.08 | 0.79 | 0.84 | 1.14 | 1.93 | 2.12 |
Lines marked calc are worked out here from filed figures; point at one for how.