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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 98.7 | 142.7 | 95.6 | 181.0 | 209.7 | 639.0 | 2,462.7 | 1,616.0 | −435.4 | 49.7 | |
| Growth | +44.6% | −33.0% | +89.4% | +15.9% | +204.7% | +285.4% | −34.4% | −126.9% | ||
| Investment | ||||||||||
| −66.5 | −64.1 | −143.1 | −279.0 | −118.3 | −498.5 | −1,205.3 | −1,110.7 | −358.8 | −173.0 | |
| calc | 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% | ||||
| calc | 0.12 | 0.29 | −0.15 | −0.28 | 0.24 | 0.37 | 3.25 | 1.35 | −2.40 | −0.37 |
| −68.1 | −67.9 | −164.7 | −261.8 | −118.5 | −781.9 | −998.4 | −1,196.0 | −1,480.8 | −134.2 | |
| Financing | ||||||||||
| −30.3 | −37.4 | 86.7 | 102.3 | −95.5 | 736.2 | 1,472.1 | −795.4 | −47.4 | −0.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | −124.9 | −485.9 | −5.0 | 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.