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 | 400.0 | 487.1 | 580.7 | 534.9 | 346.6 | 558.0 | 921.0 | 532.7 | 525.3 | 501.5 |
| Growth | +21.8% | +19.2% | −7.9% | −35.2% | +61.0% | +65.1% | −42.2% | −1.4% | −4.5% | |
| Operating income | −330.6 | 110.0 | 247.0 | 118.5 | 0.8 | 189.7 | 454.1 | 29.5 | −42.2 | −52.8 |
| Net income | −249.0 | 79.7 | 248.8 | 74.1 | 37.8 | −41.5 | 231.1 | 15.6 | −87.1 | −150.1 |
| Growth | +212.3% | −70.2% | −49.0% | −209.8% | −93.3% | −658.7% | ||||
| EPS, diluted | n/a | n/a | n/a | 0.52 | 0.26 | −0.29 | 1.59 | 0.11 | −0.59 | −1.01 |
| Growth | −50.0% | −211.5% | −93.1% | −636.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −82.6% | 22.6% | 42.5% | 22.2% | 0.2% | 34.0% | 49.3% | 5.5% | −8.0% | −10.5% |
| Net margin | −62.3% | 16.4% | 42.8% | 13.9% | 10.9% | −7.4% | 25.1% | 2.9% | −16.6% | −29.9% |
| Free cash flow margin | n/a | n/a | 52.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.2 | 159.4 | 321.8 | 232.2 | 108.5 | 133.7 | 339.5 | 115.3 | 59.5 | 77.2 |
| Capital expenditure | n/a | n/a | −16.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | n/a | n/a | 305.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.5 | −5.9 | −6.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.2 | 99.1 | 33.3 | 32.4 | 43.7 | 245.8 | 461.4 | 173.3 | 109.0 | 140.6 |
| Total debt | 1,020.7 | 992.1 | 633.5 | 719.5 | 625.3 | 730.9 | 693.4 | 390.6 | 393.2 | 350.8 |
| Net cash (debt) | −950.5 | −893.0 | −600.2 | −687.1 | −581.6 | −485.1 | −232.1 | −217.3 | −284.2 | −210.3 |
| Shareholders’ equity | −659.0 | −573.5 | −324.8 | −249.4 | −208.3 | −247.2 | 7.6 | 31.2 | −52.6 | −199.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 90.84 | 12.52 | n/a | n/a |
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 | ||||||||||
| 70.2 | 99.1 | 33.3 | 32.4 | 43.7 | 245.8 | 461.4 | 173.3 | 109.0 | 140.6 | |
| 43.1 | 45.4 | 47.8 | 57.4 | 38.8 | 54.9 | 66.1 | 52.1 | 63.6 | 59.6 | |
| 547.1 | 579.0 | 515.4 | 748.8 | 686.9 | 665.3 | 735.2 | 749.1 | 777.7 | 662.1 | |
| 829.7 | 907.6 | 848.9 | 1,003.7 | 940.6 | 1,193.2 | 1,431.8 | 1,114.0 | 1,098.9 | 955.8 | |
| Growth | +9.4% | −6.5% | +18.2% | −6.3% | +26.9% | +20.0% | −22.2% | −1.4% | −13.0% | |
| Liabilities | ||||||||||
| 8.3 | 22.9 | n/a | n/a | n/a | 43.0 | 582.2 | 29.4 | 27.3 | 8.5 | |
| 1,012.5 | 969.1 | 633.5 | 719.5 | 625.3 | 687.9 | 111.2 | 361.2 | 365.9 | 342.4 | |
| calc | 1,020.7 | 992.1 | 633.5 | 719.5 | 625.3 | 730.9 | 693.4 | 390.6 | 393.2 | 350.8 |
| Equity | ||||||||||
| −1,174.8 | −1,095.2 | −846.3 | −772.2 | −734.5 | −775.9 | −544.8 | −530.7 | −623.8 | −780.3 | |
| −659.0 | −573.5 | −324.8 | −249.4 | −208.3 | −247.2 | 7.6 | 31.2 | −52.6 | −199.8 | |
| Growth | +308.6% | −268.6% | ||||||||
| Per share and net cash | ||||||||||
| calc | −950.5 | −893.0 | −600.2 | −687.1 | −581.6 | −485.1 | −232.1 | −217.3 | −284.2 | −210.3 |
| 137.7 | 139.1 | 140.6 | 141.7 | 142.3 | 142.9 | 146.1 | 146.6 | 147.6 | 148.8 | |
| calc | −4.79 | −4.12 | −2.31 | −1.76 | −1.46 | −1.73 | 0.05 | 0.21 | −0.36 | −1.34 |
Lines marked calc are worked out here from filed figures; point at one for how.