Closing prices at the end of each trading day, from 2 Aug 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 616.1 | 633.1 | 688.3 | 782.4 | 866.4 | 944.8 | 1,057.0 |
| Growth | +2.8% | +8.7% | +13.7% | +10.7% | +9.1% | +11.9% | |
| Operating income | −166.2 | 77.0 | −144.7 | 51.9 | −23.9 | 80.1 | 93.8 |
| Net income | −210.3 | −16.9 | −248.9 | 38.4 | −90.1 | 31.2 | 1.7 |
| Growth | −334.5% | −94.6% | |||||
| EPS, diluted | n/a | −0.03 | −0.46 | 0.06 | −0.15 | 0.04 | 0.00 |
| Growth | −350.0% | −100.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 63.4% | 67.0% | 71.6% | 72.7% | 73.4% | 75.6% | 73.5% |
| Operating margin | −27.0% | 12.2% | −21.0% | 6.6% | −2.8% | 8.5% | 8.9% |
| Net margin | −34.1% | −2.7% | −36.2% | 4.9% | −10.4% | 3.3% | 0.2% |
| Free cash flow margin | 7.4% | 11.7% | 12.9% | 19.4% | 22.5% | 24.4% | 24.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 66.3 | 103.9 | 127.3 | 199.9 | 250.0 | 283.9 | 315.5 |
| Capital expenditure | −20.5 | −30.1 | −38.3 | −48.0 | −55.0 | −53.0 | −61.0 |
| Free cash flow | 45.8 | 73.8 | 89.0 | 152.0 | 195.0 | 230.9 | 254.5 |
| Growth | +61.1% | +20.6% | +70.7% | +28.3% | +18.4% | +10.2% | |
| Buybacks | −0.1 | 0.0 | 0.0 | 0.0 | −328.5 | 0.0 | −600.6 |
| Dividends paid | n/a | 0.0 | −269.2 | 0.0 | 0.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 93.2 | 162.1 | 182.5 | 323.8 | 195.6 | 399.0 | 111.2 |
| Total debt | n/a | 1,318.0 | 788.6 | 782.1 | 775.5 | 769.1 | 1,278.0 |
| Net cash (debt) | n/a | −1,155.9 | −606.1 | −458.3 | −579.9 | −370.1 | −1,166.8 |
| Shareholders’ equity | 1,378.9 | 1,371.6 | 1,872.3 | 2,045.3 | 1,782.3 | 1,997.8 | 1,787.0 |
| Debt to equity | n/a | 0.96 | 0.42 | 0.38 | 0.44 | 0.38 | 0.72 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 63.4% | 67.0% | 71.6% | 72.7% | 73.4% | 75.6% | 73.5% | |
| −27.0% | 12.2% | −21.0% | 6.6% | −2.8% | 8.5% | 8.9% | |
| −45.1% | −3.4% | −39.9% | 6.4% | −9.8% | 4.7% | 2.0% | |
| −34.1% | −2.7% | −36.2% | 4.9% | −10.4% | 3.3% | 0.2% | |
| 7.4% | 11.7% | 12.9% | 19.4% | 22.5% | 24.4% | 24.1% | |
| Spending | |||||||
| 18.5% | 17.3% | 24.1% | 20.1% | 20.0% | 21.3% | 21.5% | |
| 12.7% | 14.3% | 36.3% | 21.4% | 22.1% | 23.1% | 19.5% | |
| 3.3% | 4.8% | 5.6% | 6.1% | 6.4% | 5.6% | 5.8% | |
| n/a | n/a | n/a | 23.0% | n/a | 29.5% | 92.2% | |
| Returns | |||||||
| −15.3% | −1.2% | −13.3% | 1.9% | −5.1% | 1.6% | 0.1% | |
| n/a | −0.5% | −7.7% | 1.1% | −3.0% | 1.0% | 0.0% | |
| Balance and payout | |||||||
| n/a | 0.96 | 0.42 | 0.38 | 0.44 | 0.38 | 0.72 | |
| n/a | 56.6% | 41.7% | 38.5% | 41.0% | 36.6% | 50.0% | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | |
| 0.3% | 0.0% | 302.4% | 0.0% | 168.4% | 0.0% | 236.0% | |