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 | 146.7 | 316.6 | 151.9 | 196.0 | 267.6 | 443.3 | 660.1 | 829.3 | 1,015.3 | 1,396.6 |
| Growth | +115.8% | −52.0% | +29.1% | +36.5% | +65.7% | +48.9% | +25.6% | +22.4% | +37.6% | |
| Operating income | −83.2 | 81.0 | −69.3 | −67.6 | 144.3 | 275.9 | 267.5 | 337.6 | 551.5 | 469.0 |
| Net income | −103.0 | 63.0 | −80.3 | −72.2 | 129.1 | 402.7 | 202.1 | 281.6 | 444.1 | 316.9 |
| Growth | −227.6% | +212.0% | −49.8% | +39.3% | +57.7% | −28.6% | ||||
| EPS, diluted | −0.81 | 0.45 | −0.56 | −0.50 | 0.91 | 2.74 | 1.44 | 2.10 | 3.43 | 2.56 |
| Growth | −224.4% | +201.1% | −47.4% | +45.8% | +63.3% | −25.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −56.7% | 25.6% | −45.7% | −34.5% | 53.9% | 62.2% | 40.5% | 40.7% | 54.3% | 33.6% |
| Net margin | −70.2% | 19.9% | −52.9% | −36.9% | 48.2% | 90.8% | 30.6% | 34.0% | 43.7% | 22.7% |
| Free cash flow margin | −36.5% | 41.9% | −35.7% | −45.6% | 19.8% | 67.2% | 35.6% | 45.0% | 46.1% | 46.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −50.4 | 134.1 | −49.5 | −85.4 | 55.5 | 299.4 | 240.1 | 388.6 | 479.1 | 651.6 |
| Capital expenditure | −3.1 | −1.4 | −4.7 | −4.0 | −2.5 | −1.5 | −4.8 | −15.3 | −10.7 | −7.0 |
| Free cash flow | −53.5 | 132.7 | −54.2 | −89.5 | 53.0 | 298.0 | 235.3 | 373.3 | 468.4 | 644.6 |
| Growth | −140.8% | +462.8% | −21.0% | +58.6% | +25.5% | +37.6% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −200.0 | −150.1 | −350.1 | −200.0 | −402.4 | −250.0 | −342.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 66.8 | 168.7 | 57.9 | 120.2 | 147.7 | 118.7 | 234.2 | 118.4 | 115.9 | 133.8 |
| Total debt | 216.6 | 202.4 | 126.4 | 402.6 | 397.2 | 876.7 | 1,506.1 | 1,499.2 | 1,505.8 | 2,142.6 |
| Net cash (debt) | −149.9 | −33.6 | −68.4 | −282.4 | −249.5 | −758.0 | −1,271.9 | −1,380.9 | −1,389.9 | −2,008.8 |
| Shareholders’ equity | −32.5 | 208.4 | 248.9 | 91.8 | 151.0 | 197.0 | 169.8 | 83.8 | 363.8 | 48.8 |
| Debt to equity | n/a | 0.97 | 0.51 | 4.39 | 2.63 | 4.45 | 8.87 | 17.89 | 4.14 | 43.89 |
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 | ||||||||||
| 66.8 | 168.7 | 57.9 | 120.2 | 147.7 | 118.7 | 234.2 | 118.4 | 115.9 | 133.8 | |
| 15.7 | 22.1 | 30.0 | 59.4 | 97.7 | 91.0 | 231.1 | 233.3 | 288.2 | 426.3 | |
| 14.6 | 5.1 | 22.6 | 29.4 | 60.7 | 53.9 | 100.1 | 127.6 | 141.9 | 176.5 | |
| 4.3 | 3.5 | 7.5 | 10.9 | 7.3 | 6.8 | 35.1 | 38.1 | 40.9 | 44.4 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 409.0 | 416.8 | 416.8 | 580.4 | |
| 261.5 | 519.9 | 440.2 | 565.9 | 579.9 | 1,104.4 | 1,841.5 | 1,733.3 | 2,063.5 | 2,525.3 | |
| Growth | +98.8% | −15.3% | +28.5% | +2.5% | +90.4% | +66.7% | −5.9% | +19.1% | +22.4% | |
| Liabilities | ||||||||||
| 17.4 | 77.2 | 91.5 | 19.5 | 397.2 | 89.4 | 13.3 | 0.0 | 0.0 | 0.0 | |
| 199.2 | 125.1 | 34.9 | 383.0 | 0.0 | 787.3 | 1,492.8 | 1,499.2 | 1,505.8 | 2,142.6 | |
| calc | 216.6 | 202.4 | 126.4 | 402.6 | 397.2 | 876.7 | 1,506.1 | 1,499.2 | 1,505.8 | 2,142.6 |
| n/a | n/a | n/a | n/a | n/a | n/a | 1,671.7 | 1,649.5 | 1,699.7 | 2,476.5 | |
| Equity | ||||||||||
| −585.3 | −522.4 | −531.4 | −603.7 | −474.6 | −58.9 | 143.2 | 90.6 | 359.9 | 54.8 | |
| −32.5 | 208.4 | 248.9 | 91.8 | 151.0 | 197.0 | 169.8 | 83.8 | 363.8 | 48.8 | |
| Growth | +19.4% | −63.1% | +64.6% | +30.4% | −13.8% | −50.6% | +334.1% | −86.6% | ||
| Per share and net cash | ||||||||||
| calc | −149.9 | −33.6 | −68.4 | −282.4 | −249.5 | −758.0 | −1,271.9 | −1,380.9 | −1,389.9 | −2,008.8 |
| 129.5 | 142.8 | 144.7 | 136.7 | 135.0 | 137.5 | 135.2 | 126.8 | 123.1 | 117.8 | |
| calc | −0.25 | 1.46 | 1.72 | 0.67 | 1.12 | 1.43 | 1.26 | 0.66 | 2.95 | 0.41 |
Lines marked calc are worked out here from filed figures; point at one for how.