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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 21.1 | 18.5 | 63.9 | 65.7 | 38.5 | 124.5 | 235.4 | 189.3 | 408.3 | 211.3 | |
| Growth | −12.6% | +245.8% | +2.8% | −41.4% | +223.5% | +89.1% | −19.6% | +115.7% | −48.2% | |
| 3.7 | 8.0 | 10.6 | 11.4 | 12.5 | 18.7 | 23.1 | 19.3 | 48.4 | 83.2 | |
| Investment | ||||||||||
| −5.0 | −10.4 | −11.1 | −15.9 | −72.6 | −49.9 | −55.8 | −59.6 | −78.8 | −136.3 | |
| calc | 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% | ||
| calc | 0.30 | 0.15 | 0.91 | 0.83 | −0.55 | 1.13 | 2.48 | 1.72 | 4.19 | 0.91 |
| −3.0 | 19.1 | −9.9 | −240.7 | −356.5 | 252.6 | −831.0 | 12.5 | −490.6 | −724.9 | |
| Financing | ||||||||||
| −34.6 | −3.8 | 219.3 | −3.9 | 299.3 | −174.2 | 598.1 | 41.3 | −45.4 | 1,252.5 | |
| −33.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.