Closing prices at the end of each trading day, from 4 Jun 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 144.3 | 293.3 | 476.2 | 747.2 | 1,098.0 | 1,239.5 | 1,214.3 | 1,249.5 |
| Growth | +103.3% | +62.4% | +56.9% | +46.9% | +12.9% | −2.0% | +2.9% | |
| Operating income | 26.6 | 36.1 | 37.1 | 113.3 | 175.8 | 259.5 | 97.4 | 225.7 |
| Net income | 0.0 | 0.0 | −4.0 | 116.8 | 63.2 | 107.3 | 29.1 | 124.2 |
| Growth | −45.9% | +69.8% | −72.9% | +326.8% | ||||
| EPS, diluted | n/a | n/a | −0.11 | 0.43 | 0.16 | 0.27 | 0.08 | 0.38 |
| Growth | −62.8% | +68.8% | −70.4% | +375.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.8% | 76.6% | 77.4% | 81.7% | 82.8% | 85.6% | 84.4% | 84.0% |
| Operating margin | 18.4% | 12.3% | 7.8% | 15.2% | 16.0% | 20.9% | 8.0% | 18.1% |
| Net margin | 0.0% | 0.0% | −0.8% | 15.6% | 5.8% | 8.7% | 2.4% | 9.9% |
| Free cash flow margin | 27.2% | 10.5% | 32.1% | 36.9% | 35.3% | 32.9% | 25.1% | 31.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.8 | 44.4 | 169.6 | 299.4 | 417.0 | 434.9 | 369.4 | 465.4 |
| Capital expenditure | −4.6 | −13.6 | −16.8 | −23.6 | −28.9 | −26.5 | −64.9 | −76.1 |
| Free cash flow | 39.2 | 30.8 | 152.8 | 275.8 | 388.1 | 408.4 | 304.5 | 389.3 |
| Growth | −21.4% | +396.1% | +80.5% | +40.7% | +5.2% | −25.4% | +27.8% | |
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −400.1 | −565.6 | −411.1 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 9.0 | 41.4 | 269.8 | 308.3 | 418.0 | 447.1 | 139.9 | 175.9 |
| Total debt | n/a | 1,203.3 | 744.9 | 1,232.9 | 1,235.7 | 1,232.4 | 1,227.7 | 1,324.0 |
| Net cash (debt) | n/a | −1,161.9 | −475.1 | −924.6 | −817.7 | −785.3 | −1,087.8 | −1,148.1 |
| Shareholders’ equity | −119.1 | −213.8 | 939.6 | 1,997.9 | 2,271.8 | 2,119.3 | 1,693.5 | 1,508.7 |
| Debt to equity | n/a | n/a | 0.79 | 0.62 | 0.54 | 0.58 | 0.72 | 0.88 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 9.0 | 41.4 | 269.8 | 308.3 | 418.0 | 447.1 | 139.9 | 175.9 | |
| n/a | 86.9 | 121.2 | 187.0 | 222.9 | 272.0 | 246.1 | 225.6 | |
| n/a | 23.3 | 31.0 | 41.7 | 52.1 | 65.1 | 112.6 | 162.6 | |
| 445.7 | 966.8 | 1,000.1 | 1,575.1 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | |
| n/a | 1,561.9 | 2,327.4 | 6,852.9 | 7,136.4 | 6,868.3 | 6,467.6 | 6,439.5 | |
| Growth | +49.0% | +194.4% | +4.1% | −3.8% | −5.8% | −0.4% | ||
| Liabilities | ||||||||
| n/a | 8.7 | 0.0 | 0.0 | 0.0 | 6.0 | 5.9 | 5.9 | |
| n/a | 1,194.6 | 744.9 | 1,232.9 | 1,235.7 | 1,226.4 | 1,221.8 | 1,318.1 | |
| calc | n/a | 1,203.3 | 744.9 | 1,232.9 | 1,235.7 | 1,232.4 | 1,227.7 | 1,324.0 |
| n/a | 1,575.5 | 1,387.8 | 4,855.0 | 4,864.6 | 4,749.0 | 4,774.1 | 4,930.8 | |
| Equity | ||||||||
| n/a | 0.0 | −4.0 | 112.8 | 176.0 | 283.3 | 312.4 | 436.6 | |
| −119.1 | −213.8 | 939.6 | 1,997.9 | 2,271.8 | 2,119.3 | 1,693.5 | 1,508.7 | |
| Growth | +112.6% | +13.7% | −6.7% | −20.1% | −10.9% | |||
| Per share and net cash | ||||||||
| calc | n/a | −1,161.9 | −475.1 | −924.6 | −817.7 | −785.3 | −1,087.8 | −1,148.1 |
| n/a | n/a | n/a | 403.3 | 404.1 | 384.8 | 342.0 | 307.3 | |
| calc | n/a | n/a | n/a | 4.95 | 5.62 | 5.51 | 4.95 | 4.91 |
Lines marked calc are worked out here from filed figures; point at one for how.