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 | 562.8 | 924.4 | 1,096.5 | 1,066.2 | 1,398.6 | 2,101.6 | 2,374.3 | 1,734.5 | 2,097.6 | 2,054.0 |
| Growth | +64.3% | +18.6% | −2.8% | +31.2% | +50.3% | +13.0% | −26.9% | +20.9% | −2.1% | |
| Operating income | 22.4 | 89.5 | 60.7 | 29.9 | 121.4 | 185.7 | 120.4 | 35.2 | 91.2 | −107.4 |
| Net income | 10.1 | 75.1 | 36.6 | −9.4 | 77.6 | 119.5 | 40.4 | −31.1 | 23.7 | −181.2 |
| Growth | +647.2% | −51.3% | −125.7% | +54.0% | −66.2% | −177.0% | −864.6% | |||
| EPS, diluted | 0.30 | 2.19 | 0.94 | −0.24 | 1.89 | 2.69 | 0.88 | −0.70 | 0.52 | −4.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.4% | 18.1% | 16.0% | 18.5% | 20.9% | 20.5% | 19.6% | 16.0% | 17.0% | 15.7% |
| Operating margin | 4.0% | 9.7% | 5.5% | 2.8% | 8.7% | 8.8% | 5.1% | 2.0% | 4.3% | −5.2% |
| Net margin | 1.8% | 8.1% | 3.3% | −0.9% | 5.5% | 5.7% | 1.7% | −1.8% | 1.1% | −8.8% |
| Free cash flow margin | 1.8% | 3.5% | 1.4% | 8.9% | 4.4% | 7.2% | −2.2% | 3.5% | 0.1% | 0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.6 | 48.9 | 41.7 | 121.0 | 97.3 | 211.6 | 47.2 | 135.9 | 65.0 | 65.6 |
| Capital expenditure | −7.3 | −16.1 | −26.1 | −26.3 | −36.4 | −59.3 | −100.1 | −75.8 | −63.5 | −50.3 |
| Free cash flow | 10.3 | 32.8 | 15.6 | 94.7 | 60.9 | 152.3 | −52.9 | 60.1 | 1.5 | 15.3 |
| Growth | +218.5% | −52.4% | +507.1% | −35.7% | +150.1% | −134.7% | −97.5% | +920.0% | ||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −12.1 | −29.4 | 0.0 | −3.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 52.5 | 68.3 | 144.1 | 162.5 | 200.3 | 466.5 | 358.8 | 307.0 | 313.9 | 311.8 |
| Total debt | n/a | n/a | n/a | 301.9 | 276.9 | 565.4 | 485.3 | n/a | 499.7 | 476.9 |
| Net cash (debt) | n/a | n/a | n/a | −139.4 | −76.6 | −98.9 | −126.5 | n/a | −185.8 | −165.1 |
| Shareholders’ equity | 216.1 | 300.3 | 436.3 | 436.7 | 532.6 | 848.9 | 887.9 | 838.9 | 873.6 | 711.0 |
| Debt to equity | n/a | n/a | n/a | 0.69 | 0.52 | 0.67 | 0.55 | n/a | 0.57 | 0.67 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Dec 2016 | FY2017 29 Dec 2017 | FY2018 28 Dec 2018 | FY2019 27 Dec 2019 | FY2020 25 Dec 2020 | FY2021 31 Dec 2021 | FY2022 30 Dec 2022 | FY2023 29 Dec 2023 | FY2024 27 Dec 2024 | FY2025 26 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 15.4% | 18.1% | 16.0% | 18.5% | 20.9% | 20.5% | 19.6% | 16.0% | 17.0% | 15.7% | |
| 4.0% | 9.7% | 5.5% | 2.8% | 8.7% | 8.8% | 5.1% | 2.0% | 4.3% | −5.2% | |
| 3.4% | 9.4% | 4.8% | 0.2% | 7.1% | 7.3% | 3.7% | −0.7% | 3.2% | −7.1% | |
| 1.8% | 8.1% | 3.3% | −0.9% | 5.5% | 5.7% | 1.7% | −1.8% | 1.1% | −8.8% | |
| 1.8% | 3.5% | 1.4% | 8.9% | 4.4% | 7.2% | −2.2% | 3.5% | 0.1% | 0.7% | |
| Spending | ||||||||||
| 1.8% | 1.3% | 1.2% | 1.4% | 1.1% | 1.2% | 1.2% | 1.6% | 1.3% | 1.6% | |
| 7.6% | 5.7% | 7.8% | 12.2% | 9.3% | 8.2% | 7.8% | 9.3% | 8.6% | 9.1% | |
| 1.3% | 1.7% | 2.4% | 2.5% | 2.6% | 2.8% | 4.2% | 4.4% | 3.0% | 2.4% | |
| 47.0% | 13.7% | 29.3% | 434.8% | 19.4% | 18.1% | 42.9% | n/a | 48.7% | n/a | |
| Returns | ||||||||||
| 4.7% | 25.0% | 8.4% | −2.2% | 14.6% | 14.1% | 4.6% | −3.7% | 2.7% | −25.5% | |
| 2.6% | 13.3% | 3.8% | −0.9% | 7.0% | 6.4% | 2.1% | −1.7% | 1.2% | −10.5% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.69 | 0.52 | 0.67 | 0.55 | n/a | 0.57 | 0.67 | |
| 43.2% | 46.7% | 53.3% | 55.6% | 50.0% | 60.6% | 52.2% | 52.0% | 51.3% | 54.7% | |
| n/a | n/a | n/a | n/a | 0.0% | 0.0% | n/a | 48.9% | 0.0% | 22.2% | |