Closing prices at the end of each trading day, from 13 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 35.2 | 40.3 | 41.8 | 33.3 | 19.5 | 77.2 | 76.6 | 179.8 | 141.5 | 154.6 | |
| 0.9 | 0.8 | 4.7 | 4.3 | 3.6 | 2.8 | 2.9 | 7.1 | 6.6 | 6.3 | |
| n/a | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |
| 541.0 | 611.0 | 784.0 | 875.5 | 988.8 | 1,421.9 | 1,655.7 | 1,902.8 | 2,250.0 | 2,534.8 | |
| Growth | +12.9% | +28.3% | +11.7% | +12.9% | +43.8% | +16.4% | +14.9% | +18.2% | +12.7% | |
| Liabilities | ||||||||||
| 85.9 | 116.9 | n/a | 241.0 | 220.5 | 339.5 | 371.9 | 350.5 | 339.9 | 323.3 | |
| calc | 85.9 | 116.9 | n/a | 241.0 | 220.5 | 339.5 | 371.9 | 350.5 | 339.9 | 323.3 |
| 139.5 | 178.0 | 289.9 | 325.5 | 325.9 | 511.3 | 543.6 | 548.7 | 551.8 | 601.8 | |
| Equity | ||||||||||
| 110.9 | 125.9 | 177.5 | 235.0 | 349.7 | 539.9 | 754.3 | 997.0 | 1,332.7 | 1,567.1 | |
| 384.6 | 416.3 | 468.4 | 523.2 | 640.2 | 874.5 | 1,061.9 | 1,300.7 | 1,625.4 | 1,859.0 | |
| Growth | +8.3% | +12.5% | +11.7% | +22.4% | +36.6% | +21.4% | +22.5% | +25.0% | +14.4% | |
| Per share and net cash | ||||||||||
| calc | −50.8 | −76.6 | n/a | −207.7 | −201.0 | −262.3 | −295.3 | −170.7 | −198.3 | −168.7 |
| 49.0 | 50.6 | 50.6 | 50.5 | 50.7 | 50.8 | 46.0 | 45.0 | 44.5 | 43.2 | |
| calc | 7.86 | 8.23 | 9.26 | 10.36 | 12.64 | 17.23 | 23.07 | 28.90 | 36.53 | 43.03 |
Lines marked calc are worked out here from filed figures; point at one for how.