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 | 498.9 | 736.4 | 1,132.2 | 1,326.2 | 1,467.9 | 1,619.3 | 1,764.4 | 1,358.7 | 1,185.1 | 1,030.5 |
| Growth | +47.6% | +53.8% | +17.1% | +10.7% | +10.3% | +9.0% | −23.0% | −12.8% | −13.0% | |
| Operating income | 24.1 | −147.9 | 63.9 | 38.6 | −6.4 | −67.9 | −75.6 | −26.5 | 21.9 | 65.4 |
| Net income | n/a | n/a | 77.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| EPS, diluted | 0.03 | −0.24 | 0.15 | 0.07 | −0.01 | −0.14 | −0.26 | −0.81 | 0.71 | 0.94 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 88.2% | 83.0% | 80.9% | 95.4% | 95.1% | 95.4% |
| Operating margin | 4.8% | −20.1% | 5.6% | 2.9% | −0.4% | −4.2% | −4.3% | −2.0% | 1.8% | 6.3% |
| Net margin | n/a | n/a | 6.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 6.3% | 2.0% | 15.6% | 11.0% | 9.3% | −3.9% | −5.0% | 3.4% | 8.9% | 4.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 47.9 | 41.8 | 223.7 | 214.2 | 188.4 | 6.2 | 27.1 | 94.2 | 155.9 | 105.1 |
| Capital expenditure | −16.7 | −26.8 | −47.0 | −68.8 | −52.5 | −69.9 | −115.5 | −47.8 | −50.5 | −59.6 |
| Free cash flow | 31.2 | 15.0 | 176.7 | 145.4 | 135.9 | −63.7 | −88.4 | 46.4 | 105.4 | 45.5 |
| Growth | −52.0% | +1,079.3% | −17.7% | −6.5% | −146.9% | +127.2% | −56.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.4 | 221.5 | 337.0 | 390.6 | 812.7 | 428.1 | 321.2 | 364.0 | 416.4 | 303.7 |
| Total debt | 0.0 | 272.1 | 258.7 | 245.7 | 712.3 | 494.6 | 495.3 | 496.0 | 496.8 | 497.7 |
| Net cash (debt) | 36.4 | −50.5 | 78.3 | 144.9 | 100.4 | −66.4 | −174.1 | −132.0 | −80.4 | −194.0 |
| Shareholders’ equity | 153.1 | 993.3 | 1,312.9 | 1,314.3 | 1,272.3 | 1,134.6 | 1,048.4 | 1,040.8 | 1,062.8 | 927.4 |
| Debt to equity | 0.00 | 0.27 | 0.20 | 0.19 | 0.56 | 0.44 | 0.47 | 0.48 | 0.47 | 0.54 |
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 | ||||||||||
| 36.4 | 221.5 | 337.0 | 390.6 | 812.7 | 428.1 | 321.2 | 364.0 | 416.4 | 303.7 | |
| 18.7 | 28.1 | 27.3 | 41.7 | 43.1 | 86.3 | 72.0 | 51.1 | 36.7 | 33.1 | |
| 23.6 | 53.3 | 70.9 | 103.4 | 108.8 | 118.3 | 152.6 | 109.5 | 79.6 | 99.1 | |
| 171.0 | 770.2 | 894.7 | 884.0 | 891.8 | 916.0 | 882.9 | 886.0 | 883.4 | 890.1 | |
| 295.5 | 1,467.3 | 1,808.0 | 1,921.6 | 2,368.2 | 2,012.1 | 1,907.8 | 1,856.2 | 1,830.7 | 1,680.4 | |
| Growth | +396.5% | +23.2% | +6.3% | +23.2% | −15.0% | −5.2% | −2.7% | −1.4% | −8.2% | |
| Liabilities | ||||||||||
| 0.0 | 13.8 | 13.8 | 13.8 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | 258.3 | 245.0 | 231.9 | 712.3 | 494.6 | 495.3 | 496.0 | 496.8 | 497.7 | |
| calc | 0.0 | 272.1 | 258.7 | 245.7 | 712.3 | 494.6 | 495.3 | 496.0 | 496.8 | 497.7 |
| Equity | ||||||||||
| 0.0 | −121.8 | −18.8 | 16.0 | 9.7 | −61.6 | −190.1 | −231.0 | −195.0 | −150.9 | |
| 153.1 | 993.3 | 1,312.9 | 1,314.3 | 1,272.3 | 1,134.6 | 1,048.4 | 1,040.8 | 1,062.8 | 927.4 | |
| Growth | +548.7% | +32.2% | +0.1% | −3.2% | −10.8% | −7.6% | −0.7% | +2.1% | −12.7% | |
| Per share and net cash | ||||||||||
| calc | 36.4 | −50.5 | 78.3 | 144.9 | 100.4 | −66.4 | −174.1 | −132.0 | −80.4 | −194.0 |
Lines marked calc are worked out here from filed figures; point at one for how.