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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 66.0% | 68.5% | 64.4% | 63.1% | 66.4% | 68.6% | 64.7% | 63.2% | 60.5% | 60.1% | |
| −11.1% | −5.9% | −18.1% | 9.6% | 15.5% | 10.9% | 13.4% | 16.5% | 14.9% | 19.6% | |
| −11.3% | −6.8% | −12.3% | 7.1% | 15.5% | 10.5% | 13.4% | 19.6% | 17.6% | 23.3% | |
| −11.4% | −7.0% | −12.3% | 6.8% | 28.5% | 8.9% | 11.7% | 14.9% | 14.3% | 17.9% | |
| 0.1% | 3.6% | 5.4% | 9.1% | 14.4% | 2.2% | 10.5% | 14.1% | 15.6% | 23.1% | |
| Spending | ||||||||||
| 27.2% | 25.8% | 19.4% | 18.5% | 18.7% | 21.1% | 16.6% | 14.0% | 13.7% | 12.9% | |
| 49.9% | 48.6% | 42.0% | 34.9% | 32.1% | 33.1% | 34.6% | 32.7% | 31.9% | 27.7% | |
| 9.7% | 9.2% | 6.5% | 12.2% | 10.3% | 15.9% | 12.5% | 6.5% | 8.9% | 7.8% | |
| n/a | n/a | n/a | 3.0% | −84.5% | 15.5% | 12.7% | 23.8% | 18.7% | 23.2% | |
| Returns | ||||||||||
| −23.1% | −12.0% | −19.2% | 11.5% | 35.4% | 10.6% | 16.0% | 26.2% | 27.4% | 30.5% | |
| −16.3% | −5.6% | −6.6% | 4.2% | 12.8% | 4.4% | 6.3% | 8.6% | 8.9% | 13.2% | |
| Balance and payout | ||||||||||
| 29.5% | 53.6% | 65.4% | 63.1% | 57.4% | 58.6% | 60.5% | 67.0% | 67.6% | 56.7% | |
| 0.0% | 0.0% | 178.3% | 0.0% | 0.0% | 0.0% | 183.0% | 134.5% | 118.9% | 46.4% | |