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 | 331.7 | 475.7 | 542.1 | 419.3 | 454.2 | 583.3 | 646.1 | 666.4 | 717.3 | 664.3 |
| Growth | +43.4% | +14.0% | −22.6% | +8.3% | +28.4% | +10.8% | +3.1% | +7.6% | −7.4% | |
| Operating income | −120.2 | −71.9 | −415.5 | −39.6 | 22.6 | 56.7 | 60.3 | 69.9 | 67.0 | 35.7 |
| Net income | −122.0 | −51.4 | −407.1 | −78.7 | −8.4 | 26.0 | 166.9 | −30.4 | 73.7 | 35.4 |
| Growth | +541.1% | −118.2% | −52.0% | |||||||
| EPS, diluted | −3.10 | −1.16 | −8.63 | −1.66 | −0.17 | 0.49 | 2.71 | −0.56 | 1.23 | 0.59 |
| Growth | +453.1% | −120.7% | −52.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.1% | 37.0% | 35.7% | 37.7% | 42.8% | 41.5% | 40.7% | 42.8% | 42.4% | 40.0% |
| Operating margin | −36.2% | −15.1% | −76.6% | −9.4% | 5.0% | 9.7% | 9.3% | 10.5% | 9.3% | 5.4% |
| Net margin | −36.8% | −10.8% | −75.1% | −18.8% | −1.8% | 4.5% | 25.8% | −4.6% | 10.3% | 5.3% |
| Free cash flow margin | −10.6% | 2.3% | −9.3% | −4.4% | 8.0% | 4.6% | 13.0% | 5.1% | 6.4% | 8.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −23.8 | 35.0 | −37.7 | −7.4 | 43.0 | 67.7 | 108.5 | 61.7 | 63.8 | 69.5 |
| Capital expenditure | −11.5 | −24.3 | −12.7 | −10.9 | −6.8 | −40.6 | −24.6 | −27.9 | −18.1 | −16.2 |
| Free cash flow | −35.3 | 10.7 | −50.4 | −18.3 | 36.2 | 27.1 | 83.9 | 33.7 | 45.7 | 53.3 |
| Growth | −570.0% | −25.2% | +209.5% | −59.8% | +35.4% | +16.6% | ||||
| Buybacks | −13.3 | −2.9 | −11.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 277.4 | 279.7 | 212.3 | 129.3 | 129.6 | 119.7 | 154.9 | 158.8 | 145.6 | 163.5 |
| Total debt | 1.2 | 275.6 | 287.4 | 300.1 | 321.1 | 229.4 | 274.7 | 274.9 | 276.2 | 226.0 |
| Net cash (debt) | 276.3 | 4.1 | −75.1 | −170.8 | −191.5 | −109.7 | −119.7 | −116.2 | −130.6 | −62.5 |
| Shareholders’ equity | 601.7 | 840.1 | 437.8 | 374.5 | 408.4 | 437.6 | 577.8 | 672.4 | 770.8 | 885.5 |
| Debt to equity | 0.00 | 0.33 | 0.66 | 0.80 | 0.79 | 0.52 | 0.48 | 0.41 | 0.36 | 0.26 |
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 | ||||||||||
| 277.4 | 279.7 | 212.3 | 129.3 | 129.6 | 119.7 | 154.9 | 158.8 | 145.6 | 163.5 | |
| 58.0 | 98.9 | 66.8 | 45.7 | 80.0 | 109.6 | 124.2 | 103.0 | 96.8 | 110.7 | |
| 77.1 | 120.3 | 156.3 | 133.1 | 145.9 | 170.9 | 206.9 | 237.6 | 246.7 | 275.3 | |
| 60.6 | 85.1 | 80.3 | 75.7 | 65.3 | 99.7 | 107.3 | 118.5 | 113.8 | 108.6 | |
| 114.9 | 307.1 | 184.3 | 181.9 | 181.9 | 181.9 | 181.9 | 215.0 | 215.0 | 215.0 | |
| 758.5 | 1,387.5 | 900.8 | 818.1 | 898.1 | 899.0 | 1,128.2 | 1,229.0 | 1,251.6 | 1,325.8 | |
| Growth | +82.9% | −35.1% | −9.2% | +9.8% | +0.1% | +25.5% | +8.9% | +1.8% | +5.9% | |
| Liabilities | ||||||||||
| 0.4 | n/a | n/a | n/a | n/a | n/a | 20.2 | n/a | 26.5 | n/a | |
| 0.8 | 275.6 | 287.4 | 300.1 | 321.1 | 229.4 | 254.5 | 274.9 | 249.7 | 226.0 | |
| calc | 1.2 | 275.6 | 287.4 | 300.1 | 321.1 | 229.4 | 274.7 | 274.9 | 276.2 | 226.0 |
| 163.9 | 547.4 | 463.0 | 443.6 | 489.7 | 461.3 | 550.4 | 556.6 | 480.8 | 440.3 | |
| Equity | ||||||||||
| −168.6 | −212.9 | −620.0 | −698.9 | −707.3 | −681.3 | −501.8 | −532.2 | −458.5 | −423.1 | |
| 601.7 | 840.1 | 437.8 | 374.5 | 408.4 | 437.6 | 577.8 | 672.4 | 770.8 | 885.5 | |
| Growth | +39.6% | −47.9% | −14.5% | +9.0% | +7.2% | +32.0% | +16.4% | +14.6% | +14.9% | |
| Per share and net cash | ||||||||||
| calc | 276.3 | 4.1 | −75.1 | −170.8 | −191.5 | −109.7 | −119.7 | −116.2 | −130.6 | −62.5 |
| 40.6 | 48.1 | 48.0 | 49.0 | 49.7 | 50.7 | 51.7 | 56.4 | 56.8 | 60.4 | |
| calc | 14.82 | 17.45 | 9.12 | 7.64 | 8.21 | 8.64 | 11.19 | 11.93 | 13.56 | 14.66 |
Lines marked calc are worked out here from filed figures; point at one for how.