Closing prices at the end of each trading day, from 12 Oct 2017. 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 | 198.1 | 316.9 | 454.1 | 588.9 | 551.5 | 951.4 | 1,655.0 | 698.4 | 798.0 | 907.0 |
| Growth | +59.9% | +43.3% | +29.7% | −6.4% | +72.5% | +74.0% | −57.8% | +14.3% | +13.7% | |
| Operating income | 8.6 | 15.3 | 23.2 | 34.3 | 97.8 | 148.3 | 108.5 | 120.3 | 157.1 | 244.4 |
| Net income | 6.5 | 13.2 | 65.2 | 42.1 | 77.6 | 109.2 | 84.4 | 36.9 | 21.0 | 155.9 |
| Growth | +103.2% | +393.7% | −35.3% | +84.0% | +40.9% | −22.8% | −56.2% | −43.2% | +643.4% | |
| EPS, diluted | −0.58 | 0.12 | 0.57 | 0.37 | 0.68 | 0.00 | 0.62 | 0.19 | 0.20 | 1.55 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 95.2% | 94.4% | 94.5% | 93.8% | 92.3% | 69.1% | 39.7% | 91.2% | 91.2% | 92.8% |
| Operating margin | 4.3% | 4.8% | 5.1% | 5.8% | 17.7% | 15.6% | 6.6% | 17.2% | 19.7% | 27.0% |
| Net margin | 3.3% | 4.2% | 14.4% | 7.2% | 14.1% | 11.5% | 5.1% | 5.3% | 2.6% | 17.2% |
| Free cash flow margin | 7.1% | 6.5% | 10.1% | 10.0% | 27.9% | 9.5% | 15.1% | 14.3% | 22.6% | 31.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 20.0 | 25.7 | 51.7 | 70.1 | 156.7 | 98.3 | 256.1 | 124.5 | 255.5 | 295.3 |
| Capital expenditure | −5.8 | −5.2 | −6.0 | −11.2 | −3.0 | −7.7 | −5.9 | −24.6 | −75.2 | −6.4 |
| Free cash flow | 14.2 | 20.5 | 45.8 | 58.9 | 153.8 | 90.6 | 250.2 | 100.0 | 180.3 | 288.9 |
| Growth | +45.0% | +122.9% | +28.7% | +161.1% | −41.1% | +176.2% | −60.0% | +80.4% | +60.2% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −14.4 | −208.5 | −146.2 | −351.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.5 | 87.7 | 34.9 | 59.9 | 190.3 | 231.9 | 469.5 | 291.4 | 304.2 | 190.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 231.9 | 469.5 | 291.4 | 304.2 | 190.5 |
| Shareholders’ equity | −68.0 | 127.0 | 194.1 | 256.9 | 373.6 | 516.8 | 734.6 | 616.9 | 541.7 | 374.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | ||||||||||
| 29.5 | 87.7 | 34.9 | 59.9 | 190.3 | 231.9 | 469.5 | 291.4 | 304.2 | 190.5 | |
| 6.7 | 12.6 | 13.6 | 22.1 | 18.2 | 189.3 | 46.8 | 40.0 | 38.3 | 41.9 | |
| n/a | n/a | n/a | n/a | n/a | 19.7 | 5.3 | 0.3 | 0.3 | n/a | |
| 12.8 | 16.6 | 24.3 | 28.0 | 27.5 | 32.2 | 40.1 | 83.4 | 124.4 | 133.0 | |
| n/a | n/a | n/a | 15.2 | 29.1 | 158.3 | 157.5 | 157.9 | 26.6 | 28.4 | |
| 100.3 | 176.6 | 268.3 | 393.6 | 502.3 | 931.6 | 927.1 | 918.9 | 824.5 | 661.9 | |
| Growth | +76.0% | +51.9% | +46.7% | +27.6% | +85.5% | −0.5% | −0.9% | −10.3% | −19.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 35.6 | 49.6 | 74.2 | 136.8 | 128.7 | 251.9 | 155.7 | 302.1 | 282.8 | 287.7 | |
| Equity | ||||||||||
| −71.7 | −58.5 | 9.7 | 51.9 | 129.4 | 129.3 | 323.0 | 354.1 | 375.1 | 362.4 | |
| −68.0 | 127.0 | 194.1 | 256.9 | 373.6 | 516.8 | 734.6 | 616.9 | 541.7 | 374.2 | |
| Growth | +52.8% | +32.3% | +45.4% | +38.3% | +42.1% | −16.0% | −12.2% | −30.9% | ||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 231.9 | 469.5 | 291.4 | 304.2 | 190.5 |
Lines marked calc are worked out here from filed figures; point at one for how.