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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −23.8 | 35.0 | −37.7 | −7.4 | 43.0 | 67.7 | 108.5 | 61.7 | 63.8 | 69.5 | |
| Growth | −207.8% | +57.5% | +60.1% | −43.1% | +3.5% | +8.9% | ||||
| 32.7 | 50.1 | 50.0 | 34.4 | 30.7 | 26.1 | 25.6 | 25.0 | 25.1 | 20.0 | |
| Investment | ||||||||||
| −11.5 | −24.3 | −12.7 | −10.9 | −6.8 | −40.6 | −24.6 | −27.9 | −18.1 | −16.2 | |
| calc | −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% | ||||
| calc | −0.90 | 0.24 | −1.07 | −0.39 | 0.75 | 0.51 | 1.28 | 0.63 | 0.74 | 0.88 |
| 46.7 | −357.8 | −18.3 | −75.9 | −71.8 | 44.5 | −68.9 | −53.3 | −64.5 | −41.5 | |
| Financing | ||||||||||
| −14.6 | 325.9 | −11.5 | 0.1 | 29.1 | −122.0 | −4.6 | −4.7 | −12.6 | −10.5 | |
| −13.3 | −2.9 | −11.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
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.