Closing prices at the end of each trading day, from 26 Nov 2018. 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.
| FY2018 | FY2019 | FY2019 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 772.0 | 768.2 | n/a | 1,180.7 | 1,408.4 | 1,438.2 | 1,409.2 | 1,438.8 |
| Growth | −0.5% | +19.3% | +2.1% | −2.0% | +2.1% | |||
| Operating income | 19.4 | 38.7 | −1.0 | 10.6 | 5.3 | 16.0 | 58.9 | 19.5 |
| Net income | −30.5 | −16.2 | 8.0 | 20.6 | −0.4 | −24.9 | 15.9 | 0.8 |
| Growth | +157.8% | −101.9% | −95.0% | |||||
| EPS, diluted | n/a | n/a | n/a | 0.25 | 0.00 | −0.31 | 0.19 | 0.01 |
| Growth | −100.0% | −94.7% |
| FY2018 | FY2019 | FY2019 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.5% | 33.0% | n/a | 32.5% | 31.9% | 24.4% | 26.2% | 24.9% |
| Operating margin | 2.5% | 5.0% | n/a | 0.9% | 0.4% | 1.1% | 4.2% | 1.4% |
| Net margin | −4.0% | −2.1% | n/a | 1.7% | −0.0% | −1.7% | 1.1% | 0.1% |
| Free cash flow margin | 0.4% | 1.0% | n/a | 1.4% | −2.8% | 1.5% | 0.5% | 0.7% |
| FY2018 | FY2019 | FY2019 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.7 | 28.0 | −0.4 | 48.4 | 48.2 | 76.6 | 106.2 | 112.2 |
| Capital expenditure | −13.0 | −20.0 | n/a | −31.7 | −88.0 | −55.7 | −98.6 | −102.8 |
| Free cash flow | 2.7 | 8.0 | n/a | 16.6 | −39.8 | 20.9 | 7.6 | 9.4 |
| Growth | +195.2% | −338.9% | −63.6% | +23.7% | ||||
| Dividends paid | 0.0 | 0.0 | n/a | −11.9 | −17.2 | −18.5 | −21.7 | −22.3 |
| FY2018 | FY2019 | FY2019 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 6.9 | 15.1 | 0.6 | 41.9 | 72.9 | 52.0 | 56.1 | 120.4 |
| Total debt | n/a | n/a | n/a | 842.0 | 911.8 | 899.6 | 768.6 | 849.6 |
| Net cash (debt) | n/a | n/a | n/a | −800.1 | −838.9 | −847.6 | −712.5 | −729.2 |
| Shareholders’ equity | 5.0 | 5.0 | 5.0 | 679.7 | 703.1 | 669.5 | 696.9 | 713.7 |
| Debt to equity | n/a | n/a | n/a | 1.24 | 1.30 | 1.34 | 1.10 | 1.19 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2019 31 Dec 2019 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||
| 772.0 | 768.2 | n/a | 1,180.7 | 1,408.4 | 1,438.2 | 1,409.2 | 1,438.8 | |
| Growth | −0.5% | +19.3% | +2.1% | −2.0% | +2.1% | |||
| 505.3 | 514.4 | n/a | 796.8 | 959.3 | 1,087.4 | 1,040.1 | 1,080.5 | |
| 266.7 | 253.8 | n/a | 383.9 | 449.1 | 350.8 | 369.1 | 358.3 | |
| Growth | −4.8% | +17.0% | −21.9% | +5.2% | −2.9% | |||
| 251.4 | 228.3 | 1.0 | 375.2 | 444.4 | 327.4 | 310.1 | 348.0 | |
| 19.4 | 38.7 | −1.0 | 10.6 | 5.3 | 16.0 | 58.9 | 19.5 | |
| Growth | +99.9% | −102.6% | −49.4% | +199.4% | +268.1% | −66.9% | ||
| −25.7 | −10.2 | n/a | 16.1 | −38.0 | −39.2 | 69.4 | −0.6 | |
| 1.9 | 3.1 | n/a | 8.1 | −23.9 | 0.8 | 38.7 | 7.1 | |
| −30.5 | −16.2 | 8.0 | 20.6 | −0.4 | −24.9 | 15.9 | 0.8 | |
| Growth | +157.8% | −101.9% | −95.0% | |||||
| Per share | ||||||||
| n/a | n/a | n/a | 0.26 | 0.00 | −0.31 | 0.19 | 0.01 | |
| n/a | n/a | n/a | 0.25 | 0.00 | −0.31 | 0.19 | 0.01 | |
| Growth | −100.0% | −94.7% | ||||||
| n/a | n/a | n/a | 76.7 | 80.1 | 81.1 | 82.1 | 86.6 | |
| n/a | n/a | n/a | 81.1 | 80.1 | 81.1 | 85.4 | 87.8 | |
| Growth | −1.2% | +1.2% | +5.4% | +2.7% | ||||