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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57.4 | 356.4 | 519.9 | 560.6 | 687.2 | 773.9 | 1,144.2 | 1,386.7 | 2,034.5 | 3,181.8 |
| Growth | +520.5% | +45.9% | +7.8% | +22.6% | +12.6% | +47.8% | +21.2% | +46.7% | +56.4% | |
| Operating income | −10.5 | 35.1 | 88.4 | 32.4 | 80.5 | 98.2 | 104.3 | 84.6 | 89.4 | 78.5 |
| Net income | −9.0 | 25.8 | 10.8 | 14.1 | 37.7 | 68.9 | 45.2 | 60.7 | 43.1 | 22.5 |
| Growth | −58.0% | +30.3% | +167.0% | +82.9% | −34.5% | +34.4% | −28.9% | −47.9% | ||
| EPS, diluted | n/a | 0.90 | 0.29 | 0.39 | 1.01 | 1.52 | 0.99 | 1.29 | 0.90 | 0.46 |
| Growth | −67.8% | +34.5% | +159.0% | +50.5% | −34.9% | +30.3% | −30.2% | −48.9% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −18.3% | 9.9% | 17.0% | 5.8% | 11.7% | 12.7% | 9.1% | 6.1% | 4.4% | 2.5% |
| Net margin | −15.6% | 7.2% | 2.1% | 2.5% | 5.5% | 8.9% | 3.9% | 4.4% | 2.1% | 0.7% |
| Free cash flow margin | −14.7% | 14.0% | 4.7% | 2.3% | 6.5% | 6.6% | 5.2% | 2.9% | 2.2% | 3.3% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.1 | 51.8 | 25.5 | 13.7 | 46.2 | 70.3 | 82.1 | 68.2 | 52.2 | 114.6 |
| Capital expenditure | −0.3 | −2.1 | −1.2 | −1.0 | −1.2 | −19.2 | −22.9 | −28.5 | −8.0 | −10.1 |
| Free cash flow | −8.4 | 49.7 | 24.3 | 12.6 | 45.0 | 51.1 | 59.2 | 39.7 | 44.2 | 104.5 |
| Growth | −51.1% | −48.1% | +256.3% | +13.6% | +15.8% | −32.9% | +11.3% | +136.6% | ||
| Buybacks | n/a | −3.2 | −5.0 | −7.6 | −0.5 | −5.7 | −9.3 | −10.2 | −0.9 | −25.6 |
| Dividends paid | n/a | −10.4 | −17.8 | −61.7 | −51.3 | −31.1 | −14.0 | −62.1 | −4.0 | −7.9 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.7 | 99.7 | 106.9 | 103.2 | 193.5 | 233.1 | 288.0 | 293.8 | 288.5 | 429.5 |
| Total debt | n/a | n/a | 0.0 | 241.7 | 241.1 | 183.7 | 204.0 | 278.4 | 434.7 | 1,038.8 |
| Net cash (debt) | n/a | n/a | 106.9 | −138.5 | −47.6 | 49.4 | 84.0 | 15.4 | −146.2 | −609.3 |
| Shareholders’ equity | −0.4 | 159.9 | 180.5 | 191.5 | 330.8 | 448.2 | 542.6 | 614.2 | 712.7 | 779.3 |
| Debt to equity | n/a | n/a | 0.00 | 1.26 | 0.73 | 0.41 | 0.38 | 0.45 | 0.61 | 1.33 |
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 Mar 2017 | 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 | |||||||||||
| 3.8% | −18.3% | 9.9% | 17.0% | 5.8% | 11.7% | 12.7% | 9.1% | 6.1% | 4.4% | 2.5% | |
| 6.2% | −15.2% | 13.9% | 15.9% | 4.6% | 26.0% | 10.0% | 7.6% | 6.5% | 4.0% | 1.2% | |
| 3.7% | −15.6% | 7.2% | 2.1% | 2.5% | 5.5% | 8.9% | 3.9% | 4.4% | 2.1% | 0.7% | |
| 6.1% | −14.7% | 14.0% | 4.7% | 2.3% | 6.5% | 6.6% | 5.2% | 2.9% | 2.2% | 3.3% | |
| Spending | |||||||||||
| 6.9% | 32.4% | 7.4% | 8.3% | 7.4% | 7.1% | 8.0% | 6.8% | 8.1% | 7.6% | 6.8% | |
| 1.1% | 0.5% | 0.6% | 0.2% | 0.2% | 0.2% | 2.5% | 2.0% | 2.1% | 0.4% | 0.3% | |
| 46.8% | n/a | 7.8% | 27.1% | 31.6% | 31.6% | 40.8% | 47.2% | 35.6% | 38.2% | 39.2% | |
| Returns | |||||||||||
| 13.1% | n/a | 16.1% | 6.0% | 7.4% | 11.4% | 15.4% | 8.3% | 9.9% | 6.1% | 2.9% | |
| 3.3% | −43.4% | 5.3% | 2.1% | 1.9% | 4.6% | 7.9% | 4.7% | 6.5% | 3.2% | 1.0% | |
| Balance and payout | |||||||||||
| n/a | n/a | n/a | 0.00 | 1.26 | 0.73 | 0.41 | 0.38 | 0.45 | 0.61 | 1.33 | |
| 28.4% | 98.7% | 31.5% | 20.7% | 50.5% | 45.5% | 41.1% | 42.2% | 56.0% | 62.1% | 74.8% | |
| 232.8% | n/a | 40.5% | 163.9% | 437.2% | 136.2% | 45.1% | 31.1% | 102.2% | 9.4% | 35.1% | |
| 146.1% | n/a | 27.4% | 93.8% | 548.5% | 115.2% | 72.1% | 39.3% | 182.0% | 11.2% | 32.0% | |