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 | 356.3 | 330.8 | 351.1 | 404.2 | 350.0 | 532.6 | 835.6 | 681.5 | 525.3 | 606.0 |
| Growth | −7.2% | +6.1% | +15.1% | −13.4% | +52.2% | +56.9% | −18.4% | −22.9% | +15.4% | |
| Operating income | 24.6 | −10.3 | 6.3 | 27.4 | −34.9 | 134.5 | 319.9 | 201.4 | 90.4 | 128.7 |
| Net income | −26.9 | −72.8 | −50.0 | −35.0 | −98.2 | 78.2 | 286.8 | 172.4 | 60.9 | 98.7 |
| Growth | +267.0% | −39.9% | −64.7% | +62.0% | ||||||
| EPS, diluted | −0.26 | −0.64 | n/a | −3.09 | −8.77 | 7.31 | 27.07 | 16.31 | 5.76 | 9.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.9% | −3.1% | 1.8% | 6.8% | −10.0% | 25.3% | 38.3% | 29.6% | 17.2% | 21.2% |
| Net margin | −7.6% | −22.0% | −14.2% | −8.7% | −28.1% | 14.7% | 34.3% | 25.3% | 11.6% | 16.3% |
| Free cash flow margin | 6.1% | −1.3% | 3.5% | 5.1% | 0.3% | 31.6% | 30.7% | 32.2% | 21.6% | 16.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 45.0 | 10.4 | 32.2 | 39.2 | 19.7 | 188.7 | 301.5 | 243.5 | 150.5 | 149.6 |
| Capital expenditure | −23.2 | −14.6 | −19.8 | −18.7 | −18.6 | −20.6 | −44.7 | −24.2 | −37.1 | −50.8 |
| Free cash flow | 21.7 | −4.2 | 12.4 | 20.5 | 1.1 | 168.1 | 256.8 | 219.3 | 113.5 | 98.8 |
| Growth | −119.1% | +65.0% | −94.4% | +14,622.5% | +52.7% | −14.6% | −48.3% | −12.9% | ||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −7.1 | −0.5 | −12.4 | 0.0 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 55.6 | 49.2 | 61.8 | 37.0 | 30.6 | 112.5 | 86.3 | 45.3 | 90.9 | 69.2 |
| Total debt | 623.1 | 625.9 | 629.0 | 632.4 | 636.2 | 610.6 | 546.8 | 547.3 | n/a | n/a |
| Net cash (debt) | −567.5 | −576.7 | −567.2 | −595.4 | −605.6 | −498.1 | −460.5 | −502.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 356.3 | 330.8 | 351.1 | 404.2 | 350.0 | 532.6 | 835.6 | 681.5 | 525.3 | 606.0 | |
| Growth | −7.2% | +6.1% | +15.1% | −13.4% | +52.2% | +56.9% | −18.4% | −22.9% | +15.4% | |
| 302.2 | 315.2 | 319.4 | 347.6 | 325.1 | 370.5 | 483.2 | 449.0 | 406.5 | 442.7 | |
| 29.3 | 25.6 | 25.0 | 25.8 | 18.2 | 26.6 | 32.2 | 29.5 | 28.4 | 33.6 | |
| 24.6 | −10.3 | 6.3 | 27.4 | −34.9 | 134.5 | 319.9 | 201.4 | 90.4 | 128.7 | |
| Growth | −141.9% | +333.6% | −227.4% | +137.9% | −37.0% | −55.1% | +42.4% | |||
| −26.6 | −72.6 | −50.1 | −35.0 | −98.2 | 78.2 | 287.0 | 172.7 | 61.0 | 98.6 | |
| 0.3 | 0.2 | −0.0 | −0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.1 | −0.0 | |
| −26.9 | −72.8 | −50.0 | −35.0 | −98.2 | 78.2 | 286.8 | 172.4 | 60.9 | 98.7 | |
| Growth | +267.0% | −39.9% | −64.7% | +62.0% | ||||||
| Per share | ||||||||||
| −0.26 | −0.64 | n/a | −3.09 | −8.77 | 7.31 | 27.07 | 16.31 | 5.76 | 9.33 | |
| −0.26 | −0.64 | n/a | −3.09 | −8.77 | 7.31 | 27.07 | 16.31 | 5.76 | 9.33 | |
| Growth | +270.3% | −39.7% | −64.7% | +62.0% | ||||||
| 103.3 | 113.3 | n/a | 11.3 | 11.2 | 10.7 | 10.6 | 10.6 | 10.6 | 10.6 | |
| 103.3 | 113.3 | n/a | 11.3 | 11.2 | 10.7 | 10.6 | 10.6 | 10.6 | 10.6 | |
| Growth | +9.7% | −1.2% | −4.6% | −0.9% | −0.2% | +0.0% | +0.0% | |||
† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.