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 | 1,265.5 | 1,468.9 | 1,602.4 | 1,448.7 | 1,259.3 | 1,780.2 | 2,169.4 | 1,821.8 | 1,845.9 | 1,828.4 |
| Growth | +16.1% | +9.1% | −9.6% | −13.1% | +41.4% | +21.9% | −16.0% | +1.3% | −0.9% | |
| Operating income | −22.4 | −11.2 | 42.2 | −28.4 | −35.4 | 85.2 | 205.8 | 148.7 | 33.2 | 20.8 |
| Net income | −37.6 | −60.0 | 16.1 | −48.4 | −60.4 | 49.6 | 176.3 | 78.8 | −5.6 | −63.5 |
| Growth | −401.0% | +255.5% | −55.3% | −107.1% | ||||||
| EPS, diluted | −0.87 | −1.12 | 0.06 | −0.84 | −0.99 | 0.79 | 2.77 | 1.25 | −0.08 | −1.00 |
| Growth | −1,500.0% | +250.6% | −54.9% | −106.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.2% | 10.9% | 12.4% | 8.9% | 9.1% | 13.3% | 16.6% | 16.8% | 14.0% | 13.9% |
| Operating margin | −1.8% | −0.8% | 2.6% | −2.0% | −2.8% | 4.8% | 9.5% | 8.2% | 1.8% | 1.1% |
| Net margin | −3.0% | −4.1% | 1.0% | −3.3% | −4.8% | 2.8% | 8.1% | 4.3% | −0.3% | −3.5% |
| Free cash flow margin | 0.1% | −2.3% | −4.7% | 0.6% | 2.8% | −1.6% | 5.2% | 6.5% | 4.1% | −1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.5 | −1.3 | −36.2 | 45.4 | 57.2 | 10.7 | 160.7 | 179.4 | 141.5 | 30.0 |
| Capital expenditure | −41.9 | −32.6 | −39.0 | −36.4 | −21.7 | −38.8 | −47.0 | −60.8 | −65.6 | −54.6 |
| Free cash flow | 1.6 | −33.9 | −75.2 | 9.0 | 35.5 | −28.1 | 113.7 | 118.6 | 75.9 | −24.6 |
| Growth | −2,285.2% | +293.8% | −179.0% | +4.3% | −36.0% | −132.4% | ||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −25.0 | −32.6 | n/a | n/a |
| Dividends paid | −1.1 | −1.2 | −1.2 | −1.2 | −0.6 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 147.8 | 143.6 | 81.7 | 66.8 | 117.4 | 98.1 | n/a | 220.3 | 196.0 | 202.9 |
| Total debt | 506.2 | 450.8 | 461.5 | 499.7 | 464.7 | 485.0 | 445.6 | 426.1 | 568.3 | 587.9 |
| Net cash (debt) | −358.3 | −307.3 | −379.8 | −432.9 | −347.3 | −386.8 | n/a | −205.8 | −372.3 | −385.0 |
| Shareholders’ equity | 296.8 | 320.9 | 279.0 | 234.9 | 179.3 | 229.3 | 381.2 | 467.1 | 496.1 | 514.4 |
| Debt to equity | 1.71 | 1.40 | 1.65 | 2.13 | 2.59 | 2.11 | 1.17 | 0.91 | 1.15 | 1.14 |
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 | ||||||||||
| 147.8 | 143.6 | 81.7 | 66.8 | 117.4 | 98.1 | n/a | 220.3 | 196.0 | 202.9 | |
| 179.4 | 226.7 | 241.8 | 185.2 | 193.0 | 255.2 | 266.8 | 219.1 | 211.7 | 238.9 | |
| 272.2 | 339.8 | 395.7 | 333.4 | 293.7 | 392.6 | 397.2 | 365.2 | 437.2 | 470.5 | |
| 437.2 | 421.2 | 384.9 | 367.6 | 319.9 | 301.1 | 296.6 | 321.7 | 421.2 | 448.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 29.6 | 29.6 | |
| 1,265.9 | 1,290.1 | 1,251.3 | 1,114.3 | 1,031.9 | 1,182.7 | 1,284.6 | 1,289.2 | 1,585.0 | 1,672.7 | |
| Growth | +1.9% | −3.0% | −10.9% | −7.4% | +14.6% | +8.6% | +0.4% | +22.9% | +5.5% | |
| Liabilities | ||||||||||
| 97.4 | 43.7 | 51.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 408.8 | 407.2 | 409.6 | 499.7 | 464.7 | 485.0 | 445.6 | 426.1 | 568.3 | 587.9 | |
| calc | 506.2 | 450.8 | 461.5 | 499.7 | 464.7 | 485.0 | 445.6 | 426.1 | 568.3 | 587.9 |
| 868.2 | 866.8 | 861.3 | 850.3 | 830.6 | 955.5 | 901.5 | 821.8 | 1,091.3 | 1,151.0 | |
| Equity | ||||||||||
| 17.2 | −44.0 | −29.0 | −74.3 | −135.0 | −85.4 | 90.9 | 169.6 | 164.1 | 100.6 | |
| 296.8 | 320.9 | 279.0 | 234.9 | 179.3 | 229.3 | 381.2 | 467.1 | 496.1 | 514.4 | |
| Growth | +8.1% | −13.0% | −15.8% | −23.7% | +27.9% | +66.3% | +22.5% | +6.2% | +3.7% | |
| Per share and net cash | ||||||||||
| calc | −358.3 | −307.3 | −379.8 | −432.9 | −347.3 | −386.8 | n/a | −205.8 | −372.3 | −385.0 |
| 59.6 | 59.8 | 59.9 | 60.4 | 61.5 | 62.4 | 62.9 | 60.7 | 63.1 | 64.0 | |
| calc | 4.98 | 5.37 | 4.65 | 3.89 | 2.92 | 3.67 | 6.06 | 7.69 | 7.86 | 8.04 |
Lines marked calc are worked out here from filed figures; point at one for how.