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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197.3 | 114.3 | 428.3 | 931.8 | 1,325.8 | 1,519.1 | 1,436.9 | 1,509.4 | 1,662.4 |
| Growth | −42.1% | +274.7% | +117.6% | +42.3% | +14.6% | −5.4% | +5.0% | +10.1% | |
| Operating income | 140.4 | 39.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 58.6 | 50.3 | 33.0 | 60.8 | 110.2 | 178.8 | 166.9 | 203.4 | 167.9 |
| Growth | −14.2% | −34.4% | +84.2% | +81.3% | +62.3% | −6.7% | +21.9% | −17.5% | |
| EPS, diluted | 1.38 | 1.19 | 0.79 | 1.26 | 2.25 | 3.59 | 3.33 | 4.00 | 3.29 |
| Growth | −13.8% | −33.6% | +59.5% | +78.6% | +59.6% | −7.2% | +20.1% | −17.8% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 71.1% | 34.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 29.7% | 44.0% | 7.7% | 6.5% | 8.3% | 11.8% | 11.6% | 13.5% | 10.1% |
| Free cash flow margin | 30.8% | −13.5% | −91.5% | −18.1% | −23.0% | 6.9% | 25.2% | −10.6% | −12.0% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 66.9 | −15.3 | −391.2 | −168.4 | −303.1 | 108.7 | 364.1 | −158.4 | −197.7 |
| Capital expenditure | −6.1 | −0.1 | −0.9 | −0.6 | −1.6 | −3.5 | −1.3 | −2.2 | −2.2 |
| Free cash flow | 60.7 | −15.4 | −392.1 | −169.0 | −304.7 | 105.2 | 362.8 | −160.6 | −199.9 |
| Growth | −125.4% | +244.9% | −144.3% | ||||||
| Buybacks | −3.5 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 265.8 | 321.8 | 382.8 | 394.3 | 153.6 | 264.8 | 616.0 | 481.2 | 379.2 |
| Total debt | 110.4 | 108.4 | 460.5 | 641.1 | 704.5 | 706.0 | 695.0 | 706.4 | 802.7 |
| Net cash (debt) | 155.4 | 213.4 | −77.7 | −246.8 | −550.9 | −441.2 | −79.0 | −225.2 | −423.5 |
| Shareholders’ equity | 560.7 | 604.2 | 808.3 | 870.9 | 1,014.9 | 1,198.3 | 1,368.9 | 1,594.1 | 1,767.9 |
| Debt to equity | 0.20 | 0.18 | 0.57 | 0.74 | 0.69 | 0.59 | 0.51 | 0.44 | 0.45 |
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 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 265.8 | 321.8 | 382.8 | 394.3 | 153.6 | 264.8 | 616.0 | 481.2 | 379.2 | |
| 3.1 | 2.0 | 2.4 | 1.1 | 2.9 | 5.7 | 5.9 | 7.1 | 8.1 | |
| 37.9 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 733.2 | 761.9 | 1,455.7 | 1,739.9 | 2,101.7 | 2,343.0 | 2,470.7 | 2,840.1 | 3,137.0 | |
| Growth | +3.9% | +91.1% | +19.5% | +20.8% | +11.5% | +5.5% | +15.0% | +10.5% | |
| Liabilities | |||||||||
| 110.4 | 108.4 | 460.5 | 641.1 | 704.5 | 706.0 | 695.0 | 706.4 | 802.7 | |
| calc | 110.4 | 108.4 | 460.5 | 641.1 | 704.5 | 706.0 | 695.0 | 706.4 | 802.7 |
| 171.1 | 156.3 | 646.8 | 868.1 | 1,085.8 | 1,143.7 | 1,100.8 | 1,245.0 | 1,368.1 | |
| Equity | |||||||||
| 12.6 | 56.3 | 158.1 | 218.9 | 329.1 | 507.9 | 674.8 | 878.2 | 1,046.1 | |
| 560.7 | 604.2 | 808.3 | 870.9 | 1,014.9 | 1,198.3 | 1,368.9 | 1,594.1 | 1,767.9 | |
| Growth | +7.8% | +33.8% | +7.7% | +16.5% | +18.1% | +14.2% | +16.5% | +10.9% | |
| Per share and net cash | |||||||||
| calc | 155.4 | 213.4 | −77.7 | −246.8 | −550.9 | −441.2 | −79.0 | −225.2 | −423.5 |
| 41.7 | 41.9 | 48.0 | 48.1 | 49.6 | 49.8 | 49.9 | 50.7 | 50.8 | |
| calc | 13.45 | 14.41 | 16.84 | 18.12 | 20.47 | 24.08 | 27.43 | 31.47 | 34.78 |
Lines marked calc are worked out here from filed figures; point at one for how.