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 | 271.0 | 375.6 | 513.0 | 674.9 | 883.0 | 1,300.7 | 1,731.0 | 2,170.2 | 2,627.5 | 3,131.3 |
| Growth | +38.6% | +36.6% | +31.6% | +30.8% | +47.3% | +33.1% | +25.4% | +21.1% | +19.2% | |
| Operating income | −44.7 | −40.1 | −48.3 | −47.0 | −50.8 | −54.8 | −102.9 | −200.9 | −67.6 | 7.4 |
| Net income | −45.6 | −39.7 | −63.8 | −53.7 | −85.0 | −77.8 | −107.3 | −164.5 | 4.6 | 45.9 |
| Growth | +892.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.90 | −1.66 | −2.23 | −3.30 | 0.09 | 0.86 |
| Growth | +855.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 77.2% | 79.8% | 80.4% | 80.7% | 81.1% | 80.1% | 82.2% | 84.4% | 85.0% | 83.8% |
| Operating margin | −16.5% | −10.7% | −9.4% | −7.0% | −5.8% | −4.2% | −5.9% | −9.3% | −2.6% | 0.2% |
| Net margin | −16.8% | −10.6% | −12.4% | −8.0% | −9.6% | −6.0% | −6.2% | −7.6% | 0.2% | 1.5% |
| Free cash flow margin | 1.3% | 7.8% | 12.2% | 11.6% | 5.8% | 16.1% | 13.6% | 14.6% | 21.3% | 22.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.4 | 49.6 | 84.9 | 119.0 | 88.9 | 238.7 | 273.2 | 351.0 | 598.6 | 760.7 |
| Capital expenditure | −15.8 | −20.3 | −22.3 | −40.4 | −37.3 | −28.7 | −37.4 | −33.7 | −37.9 | −53.2 |
| Free cash flow | 3.6 | 29.3 | 62.5 | 78.6 | 51.6 | 210.0 | 235.7 | 317.3 | 560.7 | 707.6 |
| Growth | +720.2% | +113.2% | +25.7% | −34.3% | +306.7% | +12.3% | +34.6% | +76.7% | +26.2% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −500.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 59.7 | 87.7 | 111.5 | 269.7 | 378.1 | 377.0 | 331.0 | 388.0 | 512.7 | 882.2 |
| Shareholders’ equity | 118.7 | 210.4 | 244.6 | 650.0 | 762.7 | 870.9 | 994.7 | 1,334.3 | 1,908.3 | 2,066.2 |
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 | ||||||||||
| 59.7 | 87.7 | 111.5 | 269.7 | 378.1 | 377.0 | 331.0 | 388.0 | 512.7 | 882.2 | |
| 39.0 | 60.7 | 77.1 | 92.5 | 126.4 | 157.4 | 226.8 | 295.3 | 334.8 | 419.1 | |
| 30.2 | 43.3 | 52.5 | 83.6 | 101.1 | 96.1 | 105.2 | 103.3 | 114.2 | 141.9 | |
| 9.8 | 15.0 | 15.0 | 30.3 | 31.3 | 47.1 | 46.2 | 173.8 | 209.5 | 291.5 | |
| 259.8 | 712.2 | 834.0 | 1,569.3 | 1,973.4 | 2,174.9 | 2,544.7 | 3,071.4 | 3,795.8 | 3,854.2 | |
| Growth | +174.2% | +17.1% | +88.2% | +25.8% | +10.2% | +17.0% | +20.7% | +23.6% | +1.5% | |
| Liabilities | ||||||||||
| 141.1 | 501.8 | 589.3 | 919.3 | 1,210.7 | 1,301.1 | 1,550.1 | 1,737.0 | 1,887.5 | 1,787.9 | |
| Equity | ||||||||||
| −245.9 | −286.1 | −344.4 | −398.1 | −483.2 | −561.0 | −639.9 | −804.4 | −799.8 | −753.9 | |
| 118.7 | 210.4 | 244.6 | 650.0 | 762.7 | 870.9 | 994.7 | 1,334.3 | 1,908.3 | 2,066.2 | |
| Growth | +77.2% | +16.3% | +165.7% | +17.3% | +14.2% | +14.2% | +34.1% | +43.0% | +8.3% | |
| Per share and net cash | ||||||||||
| 35.8 | 37.5 | 39.3 | 43.0 | 46.1 | 47.4 | 49.2 | 50.4 | 51.8 | 52.6 | |
| calc | 3.32 | 5.61 | 6.22 | 15.13 | 16.54 | 18.38 | 20.21 | 26.45 | 36.86 | 39.32 |
Lines marked calc are worked out here from filed figures; point at one for how.