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 | 573.3 | 718.5 | 1,031.6 | 1,476.0 | 1,926.7 | 2,448.5 | 2,909.8 | 3,622.3 | 4,033.0 | 4,662.0 |
| Growth | +25.3% | +43.6% | +43.1% | +30.5% | +27.1% | +18.8% | +24.5% | +11.3% | +15.6% | |
| Operating income | −63.9 | −42.5 | −186.3 | 142.3 | 299.5 | 265.8 | 391.2 | 597.7 | 600.0 | 911.8 |
| Net income | −65.6 | −50.2 | −127.1 | 101.1 | 549.7 | 216.9 | 341.2 | 541.5 | 576.2 | 836.3 |
| Growth | +443.7% | −60.5% | +57.3% | +58.7% | +6.4% | +45.1% | ||||
| EPS, diluted | n/a | −0.58 | −1.44 | 1.10 | 1.33 | 0.53 | 0.82 | 1.30 | 1.42 | 2.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.0% | 68.5% | 64.4% | 63.1% | 66.4% | 68.6% | 64.7% | 63.2% | 60.5% | 60.1% |
| Operating margin | −11.1% | −5.9% | −18.1% | 9.6% | 15.5% | 10.9% | 13.4% | 16.5% | 14.9% | 19.6% |
| Net margin | −11.4% | −7.0% | −12.3% | 6.8% | 28.5% | 8.9% | 11.7% | 14.9% | 14.3% | 17.9% |
| Free cash flow margin | 0.1% | 3.6% | 5.4% | 9.1% | 14.4% | 2.2% | 10.5% | 14.1% | 15.6% | 23.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 56.2 | 92.0 | 123.2 | 314.5 | 475.6 | 442.5 | 669.5 | 748.5 | 989.5 | 1,440.7 |
| Capital expenditure | −55.7 | −66.0 | −67.1 | −180.0 | −199.0 | −389.2 | −364.8 | −236.6 | −358.8 | −363.5 |
| Free cash flow | 0.5 | 26.0 | 56.1 | 134.5 | 276.6 | 53.3 | 304.7 | 511.9 | 630.7 | 1,077.2 |
| Growth | +5,100.0% | +115.8% | +139.8% | +105.7% | −80.7% | +471.7% | +68.0% | +23.2% | +70.8% | |
| Buybacks | 0.0 | 0.0 | −100.0 | 0.0 | 0.0 | 0.0 | −557.7 | −688.7 | −750.0 | −500.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 94.5 | 441.5 | 1,137.0 | 446.2 | 817.6 | 1,052.6 | 642.3 | 566.3 | 606.1 | 917.7 |
| Shareholders’ equity | 283.8 | 419.4 | 663.3 | 882.6 | 1,551.9 | 2,042.1 | 2,131.8 | 2,068.6 | 2,102.6 | 2,746.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 573.3 | 718.5 | 1,031.6 | 1,476.0 | 1,926.7 | 2,448.5 | 2,909.8 | 3,622.3 | 4,033.0 | 4,662.0 | |
| Growth | +25.3% | +43.6% | +43.1% | +30.5% | +27.1% | +18.8% | +24.5% | +11.3% | +15.6% | |
| 194.9 | 226.4 | 367.7 | 544.5 | 646.6 | 768.0 | 1,026.7 | 1,333.4 | 1,594.8 | 1,860.1 | |
| 378.4 | 492.1 | 663.9 | 931.5 | 1,280.1 | 1,680.5 | 1,883.1 | 2,288.9 | 2,438.2 | 2,801.9 | |
| Growth | +30.0% | +34.9% | +40.3% | +37.4% | +31.3% | +12.1% | +21.5% | +6.5% | +14.9% | |
| 156.1 | 185.4 | 199.7 | 273.5 | 359.9 | 517.1 | 484.2 | 505.8 | 552.4 | 599.1 | |
| 286.2 | 349.2 | 432.8 | 515.7 | 618.2 | 810.5 | 1,007.7 | 1,185.4 | 1,285.8 | 1,291.0 | |
| −63.9 | −42.5 | −186.3 | 142.3 | 299.5 | 265.8 | 391.2 | 597.7 | 600.0 | 911.8 | |
| Growth | +110.5% | −11.3% | +47.2% | +52.8% | +0.4% | +52.0% | ||||
| −64.9 | −48.6 | −126.5 | 104.2 | 297.9 | 256.8 | 390.8 | 710.4 | 709.0 | 1,088.4 | |
| 0.7 | 1.6 | 0.6 | 3.1 | −251.8 | 39.9 | 49.6 | 168.9 | 132.8 | 252.1 | |
| −65.6 | −50.2 | −127.1 | 101.1 | 549.7 | 216.9 | 341.2 | 541.5 | 576.2 | 836.3 | |
| Growth | +443.7% | −60.5% | +57.3% | +58.7% | +6.4% | +45.1% | ||||
| Per share | ||||||||||
| n/a | −0.58 | −1.44 | 1.11 | 1.46 | 0.56 | 0.88 | 1.40 | 1.46 | 2.14 | |
| n/a | −0.58 | −1.44 | 1.10 | 1.33 | 0.53 | 0.82 | 1.30 | 1.42 | 2.09 | |
| Growth | +20.9% | −60.2% | +54.7% | +58.5% | +9.2% | +47.2% | ||||
| n/a | 86.3 | 88.2 | 91.1 | 377.5 | 386.9 | 389.4 | 386.0 | 393.6 | 390.2 | |
| n/a | 86.3 | 88.2 | 92.3 | 420.4 | 428.8 | 427.5 | 425.5 | 412.7 | 405.5 | |
| Growth | +2.2% | +4.6% | +355.5% | +2.0% | −0.3% | −0.5% | −3.0% | −1.7% | ||
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.