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 | 268.2 | 343.8 | 420.1 | 530.9 | 681.0 | 863.4 | 1,187.1 | 1,560.7 | 2,082.5 | 2,779.5 |
| Growth | +28.2% | +22.2% | +26.4% | +28.3% | +26.8% | +37.5% | +31.5% | +33.4% | +33.5% | |
| Operating income | 31.9 | 13.0 | 24.8 | −6.4 | −14.2 | −168.1 | 93.0 | 156.9 | 58.5 | −62.1 |
| Net income | 17.3 | 5.2 | 29.2 | 0.9 | −1.7 | −60.0 | 146.9 | 175.8 | 377.0 | 124.7 |
| Growth | −69.9% | +460.9% | −97.0% | −295.5% | +19.6% | +114.5% | −66.9% | |||
| EPS, diluted | 0.32 | 0.10 | 0.50 | 0.01 | −0.03 | −0.91 | 2.03 | 2.33 | 4.80 | 1.51 |
| Growth | −68.8% | +400.0% | −98.0% | −400.0% | +14.8% | +106.0% | −68.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.6% | 60.2% | 61.6% | 57.9% | 61.1% | 62.7% | 61.2% | 61.2% | 59.6% | 59.7% |
| Operating margin | 11.9% | 3.8% | 5.9% | −1.2% | −2.1% | −19.5% | 7.8% | 10.0% | 2.8% | −2.2% |
| Net margin | 6.4% | 1.5% | 7.0% | 0.2% | −0.3% | −7.0% | 12.4% | 11.3% | 18.1% | 4.5% |
| Free cash flow margin | 6.0% | 2.3% | 12.6% | 9.4% | −5.0% | 8.6% | 15.1% | 8.3% | 15.8% | 2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.1 | 18.5 | 63.9 | 65.7 | 38.5 | 124.5 | 235.4 | 189.3 | 408.3 | 211.3 |
| Capital expenditure | −5.0 | −10.4 | −11.1 | −15.9 | −72.6 | −49.9 | −55.8 | −59.6 | −78.8 | −136.3 |
| Free cash flow | 16.2 | 8.1 | 52.7 | 49.7 | −34.1 | 74.6 | 179.6 | 129.6 | 329.5 | 75.1 |
| Growth | −50.2% | +554.9% | −5.7% | −168.7% | +140.7% | −27.8% | +154.2% | −77.2% | ||
| Buybacks | −33.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 40.7 | 75.1 | 349.5 | 172.3 | 155.4 | 356.3 | 353.7 | 598.5 | 454.8 | 1,201.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 677.1 | 680.3 | 1,810.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −78.6 | −225.4 | −609.6 |
| Shareholders’ equity | 150.9 | 167.4 | 467.3 | 543.5 | 976.3 | 1,050.2 | 1,270.7 | 1,615.8 | 2,327.7 | 3,242.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.42 | 0.29 | 0.56 |
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 | ||||||||||
| 40.7 | 75.1 | 349.5 | 172.3 | 155.4 | 356.3 | 353.7 | 598.5 | 454.8 | 1,201.1 | |
| 34.8 | 45.5 | 33.8 | 38.8 | 90.0 | 108.7 | 202.5 | 269.9 | 265.3 | 341.8 | |
| 24.0 | 31.2 | 37.9 | 43.8 | 105.5 | 138.5 | 169.8 | 200.5 | 247.3 | 331.0 | |
| 10.4 | 14.9 | 25.0 | 25.0 | 25.2 | 43.6 | 45.0 | 57.9 | 756.8 | 1,370.2 | |
| 278.2 | 338.1 | 719.5 | 845.6 | 1,381.0 | 1,688.2 | 2,851.9 | 3,409.2 | 4,474.6 | 7,000.3 | |
| Growth | +21.6% | +112.8% | +17.5% | +63.3% | +22.2% | +68.9% | +19.5% | +31.3% | +56.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 680.3 | 80.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 677.1 | 0.0 | 1,730.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 677.1 | 680.3 | 1,810.7 |
| 127.3 | 170.7 | 252.2 | 302.1 | 404.8 | 640.4 | 1,583.4 | 1,793.4 | 2,146.9 | 3,757.7 | |
| Equity | ||||||||||
| 118.3 | 123.2 | 171.4 | 172.3 | 169.9 | 109.9 | 257.0 | 435.0 | 812.0 | 936.7 | |
| 150.9 | 167.4 | 467.3 | 543.5 | 976.3 | 1,050.2 | 1,270.7 | 1,615.8 | 2,327.7 | 3,242.7 | |
| Growth | +11.0% | +179.1% | +16.3% | +79.6% | +7.6% | +21.0% | +27.2% | +44.1% | +39.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −78.6 | −225.4 | −609.6 |
| 52.3 | 53.0 | 58.8 | 59.5 | 63.8 | 70.9 | 71.5 | 75.3 | 76.6 | 80.2 | |
| calc | 2.88 | 3.16 | 7.95 | 9.13 | 15.31 | 14.81 | 17.78 | 21.46 | 30.38 | 40.43 |
Lines marked calc are worked out here from filed figures; point at one for how.