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 | 210.3 | 268.1 | 263.3 | 257.2 | 279.0 | 599.9 | 681.5 | 842.4 | 677.2 | 947.1 |
| Growth | +27.5% | −1.8% | −2.3% | +8.5% | +115.0% | +13.6% | +23.6% | −19.6% | +39.8% | |
| Operating income | 48.5 | 110.3 | 61.6 | 34.2 | 57.2 | 136.9 | −113.6 | −0.4 | 156.1 | 408.4 |
| Net income | 17.9 | 66.3 | 34.0 | 23.8 | 21.6 | 57.9 | −128.1 | −50.8 | 128.7 | 287.5 |
| Growth | +271.3% | −48.7% | −30.0% | −9.4% | +168.5% | −321.4% | +123.3% | |||
| EPS, diluted | 0.13 | 0.42 | 0.21 | 0.14 | 0.12 | 0.23 | −0.44 | −0.17 | 0.41 | 0.90 |
| Growth | +223.1% | −50.0% | −33.3% | −14.3% | +91.7% | −291.3% | +119.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.3% | 40.9% | 36.7% | 32.9% | 39.5% | 34.3% | 21.5% | 22.6% | 34.5% | 49.3% |
| Operating margin | 23.1% | 41.1% | 23.4% | 13.3% | 20.5% | 22.8% | −16.7% | −0.0% | 23.1% | 43.1% |
| Net margin | 8.5% | 24.7% | 12.9% | 9.3% | 7.7% | 9.6% | −18.8% | −6.0% | 19.0% | 30.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 52.7 | 70.2 | 83.5 | 60.2 | 93.4 | 147.1 | 194.2 | 296.9 | 365.7 | n/a |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −5.9 | n/a | −34.1 | −10.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 82.5 | 183.1 | 90.5 | 83.4 | 131.9 | 107.1 | 80.5 | 128.1 | 231.3 | 554.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 43.9 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 84.2 | n/a | n/a |
| Shareholders’ equity | 423.2 | 563.6 | 602.8 | 635.4 | 725.8 | 1,375.1 | 1,244.8 | 1,238.4 | 1,403.9 | 1,677.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.04 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 82.5 | 183.1 | 90.5 | 83.4 | 131.9 | 107.1 | 80.5 | 128.1 | 231.3 | 554.0 | |
| 25.0 | 36.4 | 32.8 | 47.7 | 76.6 | 76.5 | 68.2 | 69.5 | 100.0 | 74.4 | |
| 13.6 | 17.8 | 14.4 | 15.0 | 35.3 | 85.8 | 92.0 | 115.8 | 134.5 | 122.7 | |
| 130.9 | 133.7 | 192.2 | 375.7 | 791.1 | 1,712.4 | 1,567.6 | n/a | n/a | n/a | |
| 562.9 | 706.6 | 786.5 | 936.1 | 1,055.3 | 2,021.9 | 1,876.2 | 1,967.9 | 2,115.5 | 2,360.6 | |
| Growth | +25.5% | +11.3% | +19.0% | +12.7% | +91.6% | −7.2% | +4.9% | +7.5% | +11.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 43.9 | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 43.9 | n/a | n/a |
| 139.8 | 143.1 | 183.7 | 300.6 | 329.6 | 592.4 | 587.5 | 679.7 | 649.5 | 625.3 | |
| Equity | ||||||||||
| 63.1 | 129.4 | 163.4 | 187.2 | 208.7 | 266.6 | 138.5 | 87.6 | 216.4 | 488.1 | |
| 423.2 | 563.6 | 602.8 | 635.4 | 725.8 | 1,375.1 | 1,244.8 | 1,238.4 | 1,403.9 | 1,677.0 | |
| Growth | +33.2% | +7.0% | +5.4% | +14.2% | +89.5% | −9.5% | −0.5% | +13.4% | +19.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 84.2 | n/a | n/a |
| n/a | 159.6 | 159.9 | 160.3 | 184.2 | 291.5 | 290.2 | 306.6 | 306.6 | 306.0 | |
| calc | n/a | 3.53 | 3.77 | 3.96 | 3.94 | 4.72 | 4.29 | 4.04 | 4.58 | 5.48 |
Lines marked calc are worked out here from filed figures; point at one for how.