Closing prices at the end of each trading day, from 24 Mar 2017. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 370.1 | 448.7 | 393.6 | 550.6 | 741.6 | 817.3 | 879.2 | 979.1 |
| Growth | +21.2% | −12.3% | +39.9% | +34.7% | +10.2% | +7.6% | +11.4% | ||
| Operating income | −0.8 | 15.8 | 96.5 | 37.8 | 111.9 | 164.7 | 188.8 | 136.0 | 238.4 |
| Net income | 1.4 | −51.5 | 17.1 | −4.6 | 41.4 | 92.5 | 57.0 | 31.4 | 136.6 |
| Growth | −3,714.2% | −126.8% | +123.1% | −38.3% | −44.8% | +334.5% | |||
| EPS, diluted | n/a | −0.59 | 0.11 | −0.03 | 0.25 | 0.50 | 0.36 | 0.19 | 0.85 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 4.3% | 21.5% | 9.6% | 20.3% | 22.2% | 23.1% | 15.5% | 24.4% |
| Net margin | n/a | −13.9% | 3.8% | −1.2% | 7.5% | 12.5% | 7.0% | 3.6% | 14.0% |
| Free cash flow margin | n/a | 6.1% | 23.2% | 5.8% | 30.5% | 22.9% | 18.2% | 17.4% | 14.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.4 | 49.3 | 133.8 | 46.9 | 193.2 | 218.3 | 206.1 | 223.6 | 255.8 |
| Capital expenditure | n/a | −26.6 | −29.7 | −24.3 | −25.0 | −48.2 | −57.0 | −70.9 | −119.1 |
| Free cash flow | n/a | 22.7 | 104.1 | 22.6 | 168.2 | 170.2 | 149.1 | 152.8 | 136.7 |
| Growth | +359.0% | −78.2% | +642.5% | +1.2% | −12.4% | +2.5% | −10.5% | ||
| Buybacks | n/a | n/a | n/a | n/a | −100.0 | −125.1 | −100.0 | −200.0 | −133.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.7 | 65.0 | 131.5 | 120.3 | 101.3 | 105.2 | 136.3 | 77.6 | 65.3 |
| Total debt | 428.7 | 869.4 | 866.5 | 842.0 | 1,243.8 | 1,212.0 | 1,038.1 | 1,034.2 | 1,028.0 |
| Net cash (debt) | −420.0 | −804.3 | −735.0 | −721.8 | −1,142.5 | −1,106.8 | −901.8 | −956.7 | −962.8 |
| Shareholders’ equity | 147.3 | 288.6 | 309.6 | 315.6 | 260.0 | 231.1 | 421.5 | 265.1 | 293.0 |
| Debt to equity | 2.91 | 3.01 | 2.80 | 2.67 | 4.78 | 5.25 | 2.46 | 3.90 | 3.51 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| n/a | 4.3% | 21.5% | 9.6% | 20.3% | 22.2% | 23.1% | 15.5% | 24.4% | |
| n/a | −18.3% | 6.8% | 0.2% | 12.3% | 17.1% | 10.6% | 9.0% | 19.9% | |
| n/a | −13.9% | 3.8% | −1.2% | 7.5% | 12.5% | 7.0% | 3.6% | 14.0% | |
| n/a | 6.1% | 23.2% | 5.8% | 30.5% | 22.9% | 18.2% | 17.4% | 14.0% | |
| Spending | |||||||||
| n/a | 35.9% | 19.1% | 22.8% | 22.4% | 22.0% | 24.3% | 22.2% | 22.0% | |
| n/a | 7.2% | 6.6% | 6.2% | 4.5% | 6.5% | 7.0% | 8.1% | 12.2% | |
| 36.3% | n/a | 44.3% | 636.7% | 39.0% | 27.2% | 34.5% | 60.2% | 29.9% | |
| Returns | |||||||||
| 1.0% | −17.8% | 5.5% | −1.5% | 15.9% | 40.0% | 13.5% | 11.9% | 46.6% | |
| 0.2% | −3.8% | 1.2% | −0.3% | 2.3% | 5.3% | 3.2% | 1.9% | 8.3% | |
| Balance and payout | |||||||||
| 2.91 | 3.01 | 2.80 | 2.67 | 4.78 | 5.25 | 2.46 | 3.90 | 3.51 | |
| 77.9% | 77.5% | 78.0% | 76.9% | 85.8% | 86.8% | 76.5% | 83.6% | 82.2% | |
| n/a | n/a | n/a | n/a | 59.5% | 73.5% | 67.1% | 130.9% | 97.6% | |