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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286.2 | 316.2 | 624.3 | 774.4 | 1,382.0 | 2,330.9 | 2,290.8 | 1,330.4 | 1,473.0 |
| Growth | +10.5% | +97.5% | +24.0% | +78.5% | +68.7% | −1.7% | −41.9% | +10.7% | |
| Operating income | −39.4 | 1.6 | 102.7 | 186.4 | 215.8 | 448.3 | 445.7 | 77.3 | 157.5 |
| Net income | −45.2 | −11.6 | 161.1 | 134.0 | 145.4 | 397.4 | 438.9 | 102.7 | 172.1 |
| Growth | −16.8% | +8.5% | +173.2% | +10.5% | −76.6% | +67.7% | |||
| EPS, diluted | −0.54 | −0.12 | 1.23 | 0.95 | 1.02 | 2.77 | 3.08 | 0.75 | 1.29 |
| Growth | −22.8% | +7.4% | +171.6% | +11.2% | −75.6% | +72.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.6% | 29.9% | 35.4% | 44.7% | 40.1% | 41.8% | 46.2% | 47.3% | 46.6% |
| Operating margin | −13.8% | 0.5% | 16.5% | 24.1% | 15.6% | 19.2% | 19.5% | 5.8% | 10.7% |
| Net margin | −15.8% | −3.7% | 25.8% | 17.3% | 10.5% | 17.0% | 19.2% | 7.7% | 11.7% |
| Free cash flow margin | −11.4% | 3.8% | 19.9% | 25.3% | 21.7% | 30.0% | 25.6% | 36.1% | 6.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −28.4 | 16.1 | 139.1 | 216.3 | 352.0 | 744.8 | 696.8 | 513.7 | 136.5 |
| Capital expenditure | −4.1 | −4.2 | −14.8 | −20.6 | −52.3 | −46.4 | −110.4 | −33.6 | −40.6 |
| Free cash flow | −32.6 | 12.0 | 124.3 | 195.8 | 299.8 | 698.4 | 586.4 | 480.1 | 95.9 |
| Growth | +937.3% | +57.5% | +53.1% | +133.0% | −16.0% | −18.1% | −80.0% | ||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −500.0 | 0.0 | −410.0 | −391.4 | −130.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.1 | 106.2 | 251.4 | 679.4 | 119.3 | 473.2 | 288.7 | 369.1 | 474.3 |
| Total debt | 49.8 | 109.8 | 105.5 | 330.9 | 1,037.6 | 1,290.4 | 1,293.7 | 1,302.4 | 1,204.4 |
| Net cash (debt) | −20.6 | −3.5 | 145.9 | 348.5 | −918.3 | −817.1 | −1,005.0 | −933.3 | −730.1 |
| Shareholders’ equity | −9.1 | 7.8 | 272.2 | 484.0 | 430.2 | 825.6 | 983.6 | 833.0 | 1,087.0 |
| Debt to equity | n/a | 14.12 | 0.39 | 0.68 | 2.41 | 1.56 | 1.32 | 1.56 | 1.11 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| −28.4 | 16.1 | 139.1 | 216.3 | 352.0 | 744.8 | 696.8 | 513.7 | 136.5 | |
| Growth | +762.1% | +55.6% | +62.7% | +111.6% | −6.4% | −26.3% | −73.4% | ||
| 9.0 | 9.7 | 14.1 | 18.1 | 30.8 | 58.8 | 74.7 | 81.4 | 80.6 | |
| Investment | |||||||||
| −4.1 | −4.2 | −14.8 | −20.6 | −52.3 | −46.4 | −110.4 | −33.6 | −40.6 | |
| calc | −32.6 | 12.0 | 124.3 | 195.8 | 299.8 | 698.4 | 586.4 | 480.1 | 95.9 |
| Growth | +937.3% | +57.5% | +53.1% | +133.0% | −16.0% | −18.1% | −80.0% | ||
| calc | −0.39 | 0.12 | 0.94 | 1.38 | 2.10 | 4.84 | 4.09 | 3.43 | 0.71 |
| −4.1 | −19.2 | −14.8 | −25.6 | −1,219.5 | −371.9 | −366.4 | 128.3 | 106.8 | |
| Financing | |||||||||
| 43.3 | 80.6 | 65.9 | 191.7 | 309.4 | −17.1 | −516.8 | −460.3 | −241.6 | |
| n/a | n/a | 0.0 | 0.0 | −500.0 | 0.0 | −410.0 | −391.4 | −130.0 | |
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.