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 | 133.6 | 217.2 | 261.0 | 261.0 | 336.8 | 391.9 | 331.3 | 310.5 | 358.7 | 411.3 |
| Growth | +62.6% | +20.2% | +0.0% | +29.0% | +16.4% | −15.4% | −6.3% | +15.5% | +14.7% | |
| Operating income | 109.0 | 183.6 | 238.3 | 246.4 | 321.1 | 375.1 | n/a | 113.9 | 166.9 | 163.7 |
| Net income | 59.5 | 134.3 | 406.3 | 191.0 | 293.8 | 368.8 | 220.3 | 179.7 | 23.4 | 271.2 |
| Growth | +125.5% | +202.6% | −53.0% | +53.8% | +25.5% | −40.3% | −18.4% | −87.0% | +1,059.2% | |
| EPS, diluted | 0.53 | 1.17 | 3.53 | 1.43 | 2.02 | 2.87 | 2.37 | 2.20 | 0.36 | 3.30 |
| Growth | +120.8% | +201.7% | −59.5% | +41.3% | +42.1% | −17.4% | −7.2% | −83.6% | +816.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 79.2% | 82.6% | 74.8% |
| Operating margin | 81.6% | 84.5% | 91.3% | 94.4% | 95.3% | 95.7% | n/a | 36.7% | 46.5% | 39.8% |
| Net margin | 44.6% | 61.8% | 155.7% | 73.2% | 87.2% | 94.1% | 66.5% | 57.9% | 6.5% | 65.9% |
| Free cash flow margin | 45.4% | 65.3% | 85.6% | 98.6% | 93.0% | 92.8% | 60.9% | 45.3% | 52.5% | 47.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.0 | 141.7 | 223.5 | 257.5 | 313.1 | 363.8 | 201.7 | 141.1 | 188.7 | 196.9 |
| Capital expenditure | −0.3 | 0.0 | 0.0 | −0.0 | −0.0 | 0.0 | −0.1 | −0.4 | −0.3 | −1.1 |
| Free cash flow | 60.7 | 141.7 | 223.5 | 257.4 | 313.1 | 363.8 | 201.7 | 140.7 | 188.4 | 195.8 |
| Growth | +133.5% | +57.7% | +15.2% | +21.6% | +16.2% | −44.6% | −30.3% | +34.0% | +3.9% | |
| Buybacks | −78.1 | −97.5 | 0.0 | 0.0 | 0.0 | −394.1 | −8.5 | −75.7 | −14.8 | −4.5 |
| Dividends paid | −1.0 | −0.3 | −0.1 | −0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 118.0 | 73.3 | 62.4 | 278.1 | 246.5 | 201.5 | 291.0 | 193.5 | 305.0 | 550.9 |
| Total debt | 716.1 | 574.4 | 382.9 | 377.1 | 385.5 | 394.7 | 444.2 | 446.2 | 256.3 | 257.7 |
| Net cash (debt) | −598.1 | −501.0 | −320.4 | −99.0 | −139.0 | −193.1 | −153.1 | −252.7 | 48.6 | 293.2 |
| Shareholders’ equity | −353.0 | −242.9 | 153.6 | 313.5 | 539.9 | 414.7 | 565.8 | 675.0 | 691.2 | 1,172.8 |
| Debt to equity | n/a | n/a | 2.49 | 1.20 | 0.71 | 0.95 | 0.79 | 0.66 | 0.37 | 0.22 |
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 | ||||||||||
| 118.0 | 73.3 | 62.4 | 278.1 | 246.5 | 201.5 | 291.0 | 193.5 | 305.0 | 550.9 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 55.9 | 40.7 | 33.7 | 39.2 | |
| 0.4 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 0.5 | 1.6 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 26.7 | 17.9 | 17.9 | 17.9 | |
| 379.0 | 367.3 | 548.2 | 724.8 | 999.6 | 926.4 | 1,231.5 | 1,243.5 | 1,301.1 | 1,635.2 | |
| Growth | −3.1% | +49.2% | +32.2% | +37.9% | −7.3% | +32.9% | +1.0% | +4.6% | +25.7% | |
| Liabilities | ||||||||||
| 7.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 708.3 | 574.4 | 382.9 | 377.1 | 385.5 | 394.7 | 444.2 | 446.2 | 256.3 | 257.7 | |
| calc | 716.1 | 574.4 | 382.9 | 377.1 | 385.5 | 394.7 | 444.2 | 446.2 | 256.3 | 257.7 |
| Equity | ||||||||||
| −1,632.9 | −1,498.7 | −1,103.7 | −946.4 | −722.0 | −456.1 | −204.9 | −25.2 | −1.8 | 269.4 | |
| −353.0 | −242.9 | 153.6 | 313.5 | 539.9 | 414.7 | 565.8 | 675.0 | 691.2 | 1,172.8 | |
| Growth | +104.1% | +72.2% | −23.2% | +36.4% | +19.3% | +2.4% | +69.7% | |||
| Per share and net cash | ||||||||||
| calc | −598.1 | −501.0 | −320.4 | −99.0 | −139.0 | −193.1 | −153.1 | −252.7 | 48.6 | 293.2 |
| 109.2 | 101.8 | 101.1 | 101.3 | 101.4 | 69.6 | 69.2 | 63.3 | 62.7 | 74.6 | |
| calc | −3.23 | −2.39 | 1.52 | 3.10 | 5.32 | 5.96 | 8.18 | 10.66 | 11.03 | 15.71 |
Lines marked calc are worked out here from filed figures; point at one for how.