Closing prices at the end of each trading day, from 1 Dec 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.4 | 14.8 | 44.7 | 116.9 | 204.6 | 276.4 | 309.5 | 308.5 | 266.0 |
| Growth | +130.3% | +202.1% | +161.7% | +75.0% | +35.1% | +12.0% | −0.3% | −13.8% | |
| Operating income | −0.2 | 5.3 | 24.9 | 69.7 | 135.4 | 169.6 | 174.6 | 168.3 | 124.1 |
| Net income | −0.1 | 7.0 | 23.5 | 65.7 | 114.0 | 154.4 | 165.6 | 161.7 | 118.2 |
| Growth | +236.1% | +180.0% | +73.4% | +35.4% | +7.3% | −2.4% | −26.9% | ||
| EPS, diluted | −0.13 | 0.75 | 2.03 | 3.27 | 4.55 | 5.52 | 5.77 | 5.52 | 3.93 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −3.5% | 36.1% | 55.8% | 59.7% | 66.2% | 61.4% | 56.4% | 54.6% | 46.7% |
| Net margin | −1.1% | 47.2% | 52.6% | 56.2% | 55.7% | 55.9% | 53.5% | 52.4% | 44.5% |
| Free cash flow margin | −14.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.0 | 15.7 | 44.9 | 110.8 | 188.7 | 234.1 | 255.5 | 258.4 | 198.2 |
| Capital expenditure | −5.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −0.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | |||||||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −20.1 |
| Dividends paid | −1.1 | −6.6 | −22.6 | −75.5 | −131.0 | −183.9 | −202.7 | −212.0 | −216.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.8 | 13.1 | 82.2 | 126.0 | 81.1 | 87.1 | 140.2 | 146.2 | 47.6 |
| Total debt | n/a | n/a | 134.7 | n/a | n/a | n/a | n/a | n/a | 393.7 |
| Net cash (debt) | n/a | n/a | −52.4 | n/a | n/a | n/a | n/a | n/a | −346.1 |
| Shareholders’ equity | 73.5 | 264.3 | 548.0 | 1,525.0 | 1,611.7 | 1,961.9 | 1,953.0 | 1,936.1 | 1,848.0 |
| Debt to equity | n/a | n/a | 0.25 | n/a | n/a | n/a | n/a | n/a | 0.21 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −3.5% | 36.1% | 55.8% | 59.7% | 66.2% | 61.4% | 56.4% | 54.6% | 46.7% | |
| −1.1% | 47.2% | 52.6% | 56.2% | 55.7% | 55.9% | 53.5% | 52.4% | 44.5% | |
| −14.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | |||||||||
| 85.6% | 43.1% | 22.0% | 12.1% | 11.2% | 13.9% | 13.8% | 12.1% | 12.7% | |
| 92.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||||
| −0.1% | 2.6% | 4.3% | 4.3% | 7.1% | 7.9% | 8.5% | 8.3% | 6.4% | |
| −0.1% | 2.5% | 3.1% | 3.7% | 5.5% | 6.4% | 6.9% | 6.8% | 5.0% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.25 | n/a | n/a | n/a | n/a | n/a | 0.21 | |
| 8.1% | 6.1% | 26.5% | 13.7% | 22.7% | 18.8% | 18.3% | 18.6% | 22.1% | |
| n/a | 95.1% | 96.2% | 114.8% | 114.9% | 119.1% | 122.4% | 131.1% | 182.9% | |