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 | 141.6 | 186.8 | 222.1 | 315.9 | 459.9 | 653.5 | 838.8 | 1,224.4 | 1,587.5 | 1,874.0 |
| Growth | +31.9% | +18.9% | +42.2% | +45.6% | +42.1% | +28.4% | +46.0% | +29.7% | +18.0% | |
| Net income | 26.2 | 24.9 | 33.8 | 63.3 | 88.4 | 152.7 | 159.1 | 308.1 | 414.8 | 503.6 |
| Growth | −4.8% | +35.7% | +87.4% | +39.6% | +72.7% | +4.2% | +93.6% | +34.6% | +21.4% | |
| EPS, diluted | n/a | 1.16 | 1.56 | 2.86 | 3.87 | 6.62 | 6.88 | 13.22 | 17.78 | 21.65 |
| Growth | +34.5% | +83.3% | +35.3% | +71.1% | +3.9% | +92.2% | +34.5% | +21.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 18.5% | 13.3% | 15.2% | 20.0% | 19.2% | 23.4% | 19.0% | 25.2% | 26.1% | 26.9% |
| Free cash flow margin | 51.7% | 41.3% | 46.2% | 50.3% | 53.7% | 61.4% | 65.7% | 69.7% | 60.0% | 52.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 73.7 | 77.4 | 104.0 | 178.4 | 280.0 | 407.0 | 557.8 | 859.8 | 976.3 | 1,043.7 |
| Capital expenditure | −0.6 | −0.2 | −1.3 | −19.6 | −32.9 | −5.9 | −6.9 | −6.6 | −23.9 | −53.7 |
| Free cash flow | 73.2 | 77.2 | 102.7 | 158.7 | 247.1 | 401.1 | 550.9 | 853.2 | 952.4 | 990.1 |
| Growth | +5.5% | +33.0% | +54.6% | +55.7% | +62.3% | +37.3% | +54.9% | +11.6% | +4.0% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −10.0 | −90.0 |
| Dividends paid | −2.1 | −5.0 | −5.9 | −6.9 | −8.1 | −10.0 | −11.9 | −13.0 | −13.9 | −15.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.8 | 81.7 | 75.1 | 100.4 | 77.1 | 121.0 | 156.3 | 126.7 | 113.2 | 163.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 42.7 | 195.7 | 183.8 | 184.1 | 224.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 78.3 | −39.5 | −57.2 | −70.9 | −61.0 |
| Shareholders’ equity | 210.2 | 238.2 | 264.0 | 405.9 | 576.2 | 699.3 | 745.4 | 1,086.8 | 1,483.6 | 1,959.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.06 | 0.26 | 0.17 | 0.12 | 0.11 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 73.7 | 77.4 | 104.0 | 178.4 | 280.0 | 407.0 | 557.8 | 859.8 | 976.3 | 1,043.7 | |
| Growth | +5.0% | +34.3% | +71.5% | +57.0% | +45.4% | +37.0% | +54.1% | +13.5% | +6.9% | |
| Investment | ||||||||||
| −0.6 | −0.2 | −1.3 | −19.6 | −32.9 | −5.9 | −6.9 | −6.6 | −23.9 | −53.7 | |
| calc | 73.2 | 77.2 | 102.7 | 158.7 | 247.1 | 401.1 | 550.9 | 853.2 | 952.4 | 990.1 |
| Growth | +5.5% | +33.0% | +54.6% | +55.7% | +62.3% | +37.3% | +54.9% | +11.6% | +4.0% | |
| calc | n/a | 3.59 | 4.74 | 7.17 | 10.81 | 17.39 | 23.82 | 36.61 | 40.82 | 42.57 |
| n/a | −42.4 | −106.5 | −230.8 | −379.4 | −352.0 | −708.6 | −860.9 | −960.1 | −922.2 | |
| Financing | ||||||||||
| n/a | −4.0 | −4.1 | 77.8 | 76.1 | −11.1 | 186.0 | −28.5 | −29.7 | −71.4 | |
| −2.1 | −5.0 | −5.9 | −6.9 | −8.1 | −10.0 | −11.9 | −13.0 | −13.9 | −15.8 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −10.0 | −90.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.