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 | n/a | 5.3 | 5.6 | 455.2 | 563.4 | 748.1 | 1,046.9 | 1,155.9 | 1,311.4 | 1,968.4 |
| Growth | +5.4% | +8,092.9% | +23.8% | +32.8% | +40.0% | +10.4% | +13.5% | +50.1% | ||
| Net income | −6.3 | −40.8 | 7.9 | 26.4 | 94.1 | 177.9 | 135.6 | 102.8 | 111.3 | 122.2 |
| Growth | +236.6% | +255.9% | +89.0% | −23.8% | −24.2% | +8.2% | +9.8% | |||
| EPS, diluted | −0.46 | −2.93 | 0.56 | 1.66 | 3.95 | 7.56 | 5.83 | 4.24 | 4.77 | 5.96 |
| Growth | +196.4% | +138.0% | +91.4% | −22.9% | −27.3% | +12.5% | +24.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | −773.4% | 141.4% | 5.8% | 16.7% | 23.8% | 13.0% | 8.9% | 8.5% | 6.2% |
| Free cash flow margin | n/a | −509.5% | 746.5% | 21.9% | 37.6% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.0 | −26.5 | 42.9 | 100.0 | 212.7 | 212.4 | 347.6 | 459.3 | 469.4 | 638.0 |
| Capital expenditure | −0.3 | −0.4 | −1.4 | −0.3 | −0.7 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 38.7 | −26.9 | 41.5 | 99.7 | 212.0 | n/a | n/a | n/a | n/a | n/a |
| Growth | −169.5% | +140.4% | +112.6% | |||||||
| Buybacks | −0.9 | −0.4 | −0.7 | −2.5 | −3.4 | −25.2 | −89.0 | −17.7 | −52.7 | −69.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 76.1 | 42.5 | n/a | n/a | n/a | n/a | n/a | 339.3 | 375.4 | 621.1 |
| Shareholders’ equity | 5.8 | −36.0 | −21.8 | 0.9 | 77.3 | 288.0 | 326.4 | 394.7 | 492.9 | 608.7 |
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 | ||||||||||
| 76.1 | 42.5 | n/a | n/a | n/a | n/a | n/a | 339.3 | 375.4 | 621.1 | |
| 3.8 | 3.2 | 3.6 | 2.7 | 2.2 | 7.3 | 10.0 | 11.4 | 10.5 | 12.6 | |
| 362.5 | 425.6 | 582.6 | 936.3 | 1,207.2 | 1,943.9 | 2,387.8 | 2,706.4 | 3,270.7 | 7,623.1 | |
| Growth | +17.4% | +36.9% | +60.7% | +28.9% | +61.0% | +22.8% | +13.3% | +20.8% | +133.1% | |
| Liabilities | ||||||||||
| 356.8 | 461.7 | 604.7 | 846.9 | 991.4 | 1,516.7 | 1,922.8 | 2,173.8 | 2,691.3 | 6,979.3 | |
| Equity | ||||||||||
| −205.9 | −246.6 | −238.8 | −211.8 | −117.7 | 60.2 | 204.4 | 307.3 | 394.6 | 506.4 | |
| 5.8 | −36.0 | −21.8 | 0.9 | 77.3 | 288.0 | 326.4 | 394.7 | 492.9 | 608.7 | |
| Growth | −722.7% | +8,430.2% | +272.7% | +13.3% | +20.9% | +24.9% | +23.5% | |||
| Per share and net cash | ||||||||||
| 15.3 | 15.3 | 15.6 | 15.9 | 16.1 | 14.8 | 14.5 | 14.6 | 14.9 | 14.9 | |
| calc | 0.38 | −2.36 | −1.40 | 0.06 | 4.80 | 19.45 | 22.58 | 27.03 | 33.07 | 40.79 |
Lines marked calc are worked out here from filed figures; point at one for how.