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 | 391.0 | 458.3 | 623.6 | 791.7 | 976.0 | 1,402.9 | 1,757.8 | 1,749.3 | 2,061.5 | 2,040.0 |
| Growth | +17.2% | +36.1% | +26.9% | +23.3% | +43.7% | +25.3% | −0.5% | +17.8% | −1.0% | |
| Operating income | 49.1 | 60.0 | 71.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 23.8 | 15.0 | 51.6 | 58.7 | 113.7 | 190.2 | 291.9 | 284.6 | 381.6 | 313.2 |
| Growth | −37.0% | +244.8% | +13.6% | +93.8% | +67.3% | +53.5% | −2.5% | +34.1% | −17.9% | |
| EPS, diluted | 0.49 | 0.30 | 1.02 | 1.16 | 2.24 | 3.72 | 6.02 | 6.14 | 8.45 | 7.07 |
| Growth | −38.8% | +240.0% | +13.7% | +93.1% | +66.1% | +61.8% | +2.0% | +37.6% | −16.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.4% | 25.9% | 24.7% | 21.4% | 24.0% | 25.8% | 29.8% | 31.3% | 34.1% | 31.4% |
| Operating margin | 12.6% | 13.1% | 11.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 6.1% | 3.3% | 8.3% | 7.4% | 11.6% | 13.6% | 16.6% | 16.3% | 18.5% | 15.4% |
| Free cash flow margin | −1.4% | −4.0% | −6.8% | −3.1% | 3.3% | −6.7% | 5.0% | 11.7% | 1.0% | 10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.9 | −18.0 | −39.5 | −22.1 | 35.1 | −92.4 | 90.7 | 213.3 | 25.9 | 213.2 |
| Capital expenditure | −0.5 | −0.1 | −3.2 | −2.6 | −2.9 | −2.0 | −2.0 | −7.8 | −4.4 | −4.8 |
| Free cash flow | −5.3 | −18.2 | −42.7 | −24.6 | 32.2 | −94.4 | 88.7 | 205.5 | 21.5 | 208.4 |
| Growth | −392.9% | +131.8% | −89.5% | +867.4% | ||||||
| Buybacks | 0.0 | 0.0 | −1.0 | −2.2 | 0.0 | 0.0 | −101.5 | −45.8 | −48.4 | −83.8 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −2.8 | −2.9 | −2.9 | −2.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.2 | 40.3 | 41.8 | 33.3 | 19.5 | 77.2 | 76.6 | 179.8 | 141.5 | 154.6 |
| Total debt | 85.9 | 116.9 | n/a | 241.0 | 220.5 | 339.5 | 371.9 | 350.5 | 339.9 | 323.3 |
| Net cash (debt) | −50.8 | −76.6 | n/a | −207.7 | −201.0 | −262.3 | −295.3 | −170.7 | −198.3 | −168.7 |
| Shareholders’ equity | 384.6 | 416.3 | 468.4 | 523.2 | 640.2 | 874.5 | 1,061.9 | 1,300.7 | 1,625.4 | 1,859.0 |
| Debt to equity | 0.22 | 0.28 | n/a | 0.46 | 0.34 | 0.39 | 0.35 | 0.27 | 0.21 | 0.17 |
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 | ||||||||||
| 391.0 | 458.3 | 623.6 | 791.7 | 976.0 | 1,402.9 | 1,757.8 | 1,749.3 | 2,061.5 | 2,040.0 | |
| Growth | +17.2% | +36.1% | +26.9% | +23.3% | +43.7% | +25.3% | −0.5% | +17.8% | −1.0% | |
| 303.2 | 339.8 | 469.4 | 622.6 | 741.4 | 1,040.8 | 1,234.8 | 1,201.1 | 1,358.0 | 1,399.2 | |
| 87.8 | 118.5 | 154.2 | 169.1 | 234.6 | 362.1 | 523.0 | 548.2 | 703.5 | 640.8 | |
| Growth | +35.0% | +30.2% | +9.6% | +38.8% | +54.3% | +44.5% | +4.8% | +28.3% | −8.9% | |
| 38.6 | 58.4 | 80.0 | 97.8 | 112.1 | 134.3 | 163.9 | 193.0 | 226.6 | 231.4 | |
| 49.1 | 60.0 | 71.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +22.2% | +19.6% | ||||||||
| 50.6 | 64.2 | 81.7 | 84.3 | 142.8 | 257.0 | 396.5 | 391.3 | 511.9 | 438.2 | |
| 15.4 | 39.0 | 17.1 | 20.0 | 25.0 | 52.6 | 82.5 | 84.6 | 94.7 | 94.7 | |
| 23.8 | 15.0 | 51.6 | 58.7 | 113.7 | 190.2 | 291.9 | 284.6 | 381.6 | 313.2 | |
| Growth | −37.0% | +244.8% | +13.6% | +93.8% | +67.3% | +53.5% | −2.5% | +34.1% | −17.9% | |
| Per share | ||||||||||
| 0.49 | 0.30 | 1.02 | 1.16 | 2.25 | 3.75 | 6.07 | 6.20 | 8.51 | 7.09 | |
| 0.49 | 0.30 | 1.02 | 1.16 | 2.24 | 3.72 | 6.02 | 6.14 | 8.45 | 7.07 | |
| Growth | −38.8% | +240.0% | +13.7% | +93.1% | +66.1% | +61.8% | +2.0% | +37.6% | −16.3% | |
| 48.9 | 49.6 | 50.7 | 50.5 | 50.6 | 50.7 | 47.6 | 45.4 | 44.5 | 43.8 | |
| 48.9 | 49.7 | 50.8 | 50.6 | 50.8 | 51.1 | 48.0 | 45.9 | 44.8 | 43.9 | |
| Growth | +1.6% | +2.1% | −0.2% | +0.3% | +0.5% | −6.0% | −4.3% | −2.3% | −2.0% | |