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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| 15.7 | 28.0 | −0.4 | 48.4 | 48.2 | 76.6 | 106.2 | 112.2 | |
| Growth | +77.8% | −101.3% | −0.4% | +58.9% | +38.6% | +5.6% | ||
| 30.4 | 29.3 | n/a | 80.7 | 86.8 | 79.5 | 70.9 | 82.4 | |
| Investment | ||||||||
| −13.0 | −20.0 | n/a | −31.7 | −88.0 | −55.7 | −98.6 | −102.8 | |
| calc | 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% | ||||
| calc | n/a | n/a | n/a | 0.21 | −0.50 | 0.26 | 0.09 | 0.11 |
| −2.2 | −115.9 | n/a | −136.1 | −76.1 | −48.5 | 75.0 | −86.9 | |
| Financing | ||||||||
| −16.4 | 96.0 | n/a | 82.8 | 58.9 | −49.0 | −177.1 | 39.0 | |
| 0.0 | 0.0 | n/a | −11.9 | −17.2 | −18.5 | −21.7 | −22.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.