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 | 267.0 | 410.6 | 442.6 | 343.0 | 474.6 | 662.4 | 920.0 | 1,130.6 | 1,017.9 | 839.0 |
| Growth | +53.8% | +7.8% | −22.5% | +38.4% | +39.6% | +38.9% | +22.9% | −10.0% | −17.6% | |
| Operating income | 16.6 | 47.8 | 60.0 | 24.2 | 58.0 | 127.3 | 212.4 | 265.8 | 210.8 | 119.3 |
| Net income | 11.0 | 127.0 | 45.9 | 17.0 | 50.0 | 98.7 | 183.1 | 246.3 | 201.0 | 120.2 |
| Growth | +1,054.1% | −63.9% | −62.9% | +193.4% | +97.4% | +85.6% | +34.5% | −18.4% | −40.2% | |
| EPS, diluted | 0.36 | 3.80 | 1.35 | 0.50 | 1.46 | 2.88 | 5.46 | 7.43 | 6.15 | 3.80 |
| Growth | +955.6% | −64.5% | −63.0% | +192.0% | +97.3% | +89.6% | +36.1% | −17.2% | −38.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.3% | 36.6% | 40.6% | 42.0% | 41.8% | 43.2% | 43.7% | 43.5% | 44.7% | 44.9% |
| Operating margin | 6.2% | 11.7% | 13.5% | 7.1% | 12.2% | 19.2% | 23.1% | 23.5% | 20.7% | 14.2% |
| Net margin | 4.1% | 30.9% | 10.4% | 5.0% | 10.5% | 14.9% | 19.9% | 21.8% | 19.7% | 14.3% |
| Free cash flow margin | −4.2% | 11.9% | 9.5% | −7.5% | 13.1% | 21.4% | 22.3% | 12.0% | 12.6% | 12.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.8 | 56.3 | 47.0 | −13.6 | 69.7 | 150.2 | 215.6 | 156.9 | 140.8 | 118.3 |
| Capital expenditure | −2.5 | −7.3 | −4.7 | −12.0 | −7.4 | −8.7 | −10.7 | −20.7 | −12.2 | −11.3 |
| Free cash flow | −11.3 | 49.0 | 42.3 | −25.6 | 62.3 | 141.5 | 204.9 | 136.2 | 128.6 | 107.0 |
| Growth | −13.8% | −160.5% | +127.2% | +44.9% | −33.5% | −5.6% | −16.8% | |||
| Buybacks | n/a | n/a | n/a | −17.7 | −7.5 | −50.0 | −57.5 | −52.5 | −60.5 | −121.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.8 | 133.4 | 178.0 | 139.9 | 203.5 | 294.9 | 185.6 | 167.3 | 123.5 | 145.5 |
| Shareholders’ equity | 201.5 | 353.6 | 408.3 | 419.4 | 481.6 | 539.0 | 667.3 | 864.9 | 1,012.8 | 1,034.7 |
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 | ||||||||||
| 70.8 | 133.4 | 178.0 | 139.9 | 203.5 | 294.9 | 185.6 | 167.3 | 123.5 | 145.5 | |
| 50.6 | 75.3 | 78.7 | 83.8 | 86.9 | 104.4 | 169.8 | 218.0 | 203.1 | 168.5 | |
| 113.9 | 120.5 | 129.0 | 140.4 | 161.1 | 195.0 | 242.4 | 306.5 | 282.2 | 329.0 | |
| 30.8 | 36.2 | 41.1 | 25.3 | 29.8 | 35.0 | 39.7 | 54.0 | 53.8 | 56.1 | |
| 302.2 | 488.2 | 548.4 | 548.1 | 624.6 | 753.2 | 1,013.6 | 1,282.0 | 1,348.8 | 1,361.4 | |
| Growth | +61.5% | +12.3% | −0.1% | +14.0% | +20.6% | +34.6% | +26.5% | +5.2% | +0.9% | |
| Liabilities | ||||||||||
| 100.8 | 134.6 | 140.1 | 128.7 | 143.0 | 214.3 | 346.4 | 417.1 | 336.0 | 326.7 | |
| Equity | ||||||||||
| −331.7 | −204.7 | −157.3 | −140.2 | −92.0 | −22.7 | 118.9 | 319.5 | 470.3 | 503.5 | |
| 201.5 | 353.6 | 408.3 | 419.4 | 481.6 | 539.0 | 667.3 | 864.9 | 1,012.8 | 1,034.7 | |
| Growth | +75.5% | +15.5% | +2.7% | +14.8% | +11.9% | +23.8% | +29.6% | +17.1% | +2.2% | |
| Per share and net cash | ||||||||||
| 29.5 | 32.0 | 32.6 | 32.6 | 33.6 | 33.2 | 32.8 | 32.7 | 32.4 | 30.7 | |
| calc | 6.82 | 11.03 | 12.54 | 12.87 | 14.32 | 16.21 | 20.36 | 26.46 | 31.29 | 33.68 |
Lines marked calc are worked out here from filed figures; point at one for how.