Closing prices at the end of each trading day, from 13 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 | 196.2 | 323.2 | 301.6 | 350.0 | 675.6 | 1,678.8 | 4,608.4 | 2,307.7 | 1,029.1 | 665.4 |
| Growth | +64.7% | −6.7% | +16.0% | +93.0% | +148.5% | +174.5% | −49.9% | −55.4% | −35.3% | |
| Operating income | 61.1 | 130.8 | 81.2 | 47.5 | 187.9 | 1,051.4 | 3,040.6 | 783.4 | −564.1 | −270.2 |
| Net income | 43.5 | 92.8 | 38.1 | 29.5 | 129.2 | 748.9 | 1,819.8 | 429.5 | −345.2 | −170.5 |
| Growth | +113.5% | −58.9% | −22.6% | +337.6% | +479.7% | +143.0% | −76.4% | −180.4% | ||
| EPS, diluted | 0.16 | 0.34 | 0.12 | 0.08 | 0.34 | 1.95 | 4.67 | 1.15 | −1.04 | −0.51 |
| Growth | +112.5% | −64.7% | −33.3% | +325.0% | +473.5% | +139.5% | −75.4% | −190.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.7% | 44.6% | 32.5% | 22.9% | 34.6% | 65.4% | 74.0% | 39.9% | −20.7% | −20.7% |
| Operating margin | 31.2% | 40.5% | 26.9% | 13.6% | 27.8% | 62.6% | 66.0% | 33.9% | −54.8% | −40.6% |
| Net margin | 22.2% | 28.7% | 12.6% | 8.4% | 19.1% | 44.6% | 39.5% | 18.6% | −33.5% | −25.6% |
| Free cash flow margin | 16.4% | 24.3% | −15.8% | −28.0% | 13.5% | 8.4% | 27.3% | 21.9% | −77.2% | −18.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 98.7 | 142.7 | 95.6 | 181.0 | 209.7 | 639.0 | 2,462.7 | 1,616.0 | −435.4 | 49.7 |
| Capital expenditure | −66.5 | −64.1 | −143.1 | −279.0 | −118.3 | −498.5 | −1,205.3 | −1,110.7 | −358.8 | −173.0 |
| Free cash flow | 32.2 | 78.6 | −47.5 | −98.1 | 91.4 | 140.5 | 1,257.3 | 505.3 | −794.3 | −123.3 |
| Growth | +144.4% | −160.4% | +53.7% | +795.0% | −59.8% | −257.2% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −124.9 | −485.9 | −5.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.0 | 60.7 | 66.4 | 52.7 | 76.6 | 723.8 | 3,499.5 | 3,038.8 | 1,006.5 | 856.1 |
| Total debt | 162.3 | 141.4 | 137.4 | 201.1 | 178.3 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −146.4 | −80.7 | −71.0 | −148.4 | −101.7 | 723.8 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 270.1 | 391.7 | 525.1 | 566.6 | 767.1 | 2,162.0 | 4,807.4 | 4,761.9 | 4,361.2 | 4,406.7 |
| Debt to equity | 0.60 | 0.36 | 0.26 | 0.35 | 0.23 | 0.00 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 16.0 | 60.7 | 66.4 | 52.7 | 76.6 | 723.8 | 3,499.5 | 3,038.8 | 1,006.5 | 856.1 | |
| 4.8 | 0.7 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
| 12.3 | 15.7 | 15.4 | 36.4 | 42.2 | 327.8 | 169.5 | 173.3 | 149.9 | 169.1 | |
| 557.4 | 485.5 | 617.0 | 995.0 | 1,027.1 | 1,559.1 | 2,605.2 | 3,626.4 | 3,499.2 | 3,399.1 | |
| 656.7 | 748.8 | 854.9 | 1,201.4 | 1,239.1 | 3,343.7 | 7,594.1 | 7,426.9 | 6,418.2 | 6,449.3 | |
| Growth | +14.0% | +14.2% | +40.5% | +3.1% | +169.8% | +127.1% | −2.2% | −13.6% | +0.5% | |
| Liabilities | ||||||||||
| 50.4 | 30.0 | 4.1 | 49.5 | 55.1 | 0.0 | n/a | n/a | n/a | n/a | |
| 111.9 | 111.4 | 133.3 | 151.5 | 123.2 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | 162.3 | 141.4 | 137.4 | 201.1 | 178.3 | 0.0 | n/a | n/a | n/a | n/a |
| 385.0 | 354.3 | 329.8 | 634.2 | 440.2 | 679.8 | 989.5 | 978.6 | 560.4 | 533.0 | |
| Equity | ||||||||||
| 40.4 | 133.3 | 171.4 | 200.9 | 330.1 | 1,079.0 | 2,898.8 | 3,328.4 | 2,983.2 | 2,812.7 | |
| 270.1 | 391.7 | 525.1 | 566.6 | 767.1 | 2,162.0 | 4,807.4 | 4,761.9 | 4,361.2 | 4,406.7 | |
| Growth | +45.0% | +34.1% | +7.9% | +35.4% | +181.8% | +122.4% | −0.9% | −8.4% | +1.0% | |
| Per share and net cash | ||||||||||
| calc | −146.4 | −80.7 | −71.0 | −148.4 | −101.7 | 723.8 | n/a | n/a | n/a | n/a |
| 263.0 | 270.9 | 332.0 | 347.4 | 365.2 | 372.5 | 391.0 | 328.5 | 333.8 | 338.3 | |
| calc | 1.03 | 1.45 | 1.58 | 1.63 | 2.10 | 5.80 | 12.29 | 14.50 | 13.07 | 13.02 |
Lines marked calc are worked out here from filed figures; point at one for how.