Closing prices at the end of each trading day, from 11 Jan 2018. 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 | 374.8 | 1,489.9 | 2,155.1 | 1,990.3 | 965.8 | 2,470.8 | 4,149.2 | 4,747.9 | 4,315.2 | 4,006.1 |
| Growth | +297.5% | +44.7% | −7.6% | −51.5% | +155.8% | +67.9% | +14.4% | −9.1% | −7.2% | |
| Operating income | −54.4 | 181.1 | 306.6 | 103.6 | −177.0 | −181.2 | 495.9 | 760.6 | 389.5 | 72.7 |
| Net income | 0.0 | 0.0 | 126.3 | 39.0 | −115.6 | −179.2 | 399.6 | 556.3 | 316.0 | 147.9 |
| Growth | −69.1% | −396.3% | +39.2% | −43.2% | −53.2% | |||||
| EPS, diluted | n/a | n/a | 1.81 | 0.53 | −1.36 | −1.03 | 2.11 | 3.15 | 1.87 | 0.89 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −14.5% | 12.2% | 14.2% | 5.2% | −18.3% | −7.3% | 12.0% | 16.0% | 9.0% | 1.8% |
| Net margin | 0.0% | 0.0% | 5.9% | 2.0% | −12.0% | −7.3% | 9.6% | 11.7% | 7.3% | 3.7% |
| Free cash flow margin | −38.2% | −7.8% | 4.3% | 3.3% | −1.9% | −2.6% | 1.9% | 8.7% | 4.1% | 0.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −40.7 | 195.1 | 351.3 | 261.1 | 85.4 | 135.5 | 530.4 | 1,014.6 | 829.4 | 609.6 |
| Capital expenditure | −102.4 | −311.8 | −258.8 | −195.2 | −103.6 | −198.8 | −451.9 | −603.3 | −651.0 | −595.5 |
| Free cash flow | −143.1 | −116.7 | 92.4 | 65.9 | −18.2 | −63.3 | 78.5 | 411.3 | 178.3 | 14.1 |
| Growth | −28.7% | −127.6% | +424.2% | −56.6% | −92.1% | |||||
| Buybacks | 0.0 | 0.0 | −82.9 | −18.4 | 0.0 | 0.0 | −125.3 | −203.1 | −129.3 | −24.9 |
| Dividends paid | 0.0 | 0.0 | −6.9 | −14.8 | −4.4 | −0.2 | −9.2 | −37.7 | −48.3 | −54.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.5 | 16.3 | 103.3 | 112.7 | 69.0 | 20.0 | 43.7 | 36.8 | 20.0 | 27.6 |
| Total debt | n/a | 196.4 | 106.5 | 106.1 | 105.8 | 122.5 | 218.4 | 140.0 | 190.5 | 246.6 |
| Net cash (debt) | n/a | −180.0 | −3.2 | 6.6 | −36.8 | −102.5 | −174.8 | −103.2 | −170.5 | −219.1 |
| Shareholders’ equity | 229.0 | 0.0 | 433.1 | 554.8 | 1,150.6 | 1,213.2 | 1,495.0 | 1,841.4 | 1,978.9 | 2,078.9 |
| Debt to equity | n/a | n/a | 0.25 | 0.19 | 0.09 | 0.10 | 0.15 | 0.08 | 0.10 | 0.12 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 374.8 | 1,489.9 | 2,155.1 | 1,990.3 | 965.8 | 2,470.8 | 4,149.2 | 4,747.9 | 4,315.2 | 4,006.1 | |
| Growth | +297.5% | +44.7% | −7.6% | −51.5% | +155.8% | +67.9% | +14.4% | −9.1% | −7.2% | |
| 354.7 | 1,147.0 | 1,628.8 | 1,621.2 | 858.0 | 2,249.9 | 3,149.0 | 3,349.4 | 3,200.5 | 3,168.1 | |
| 35.8 | 80.1 | 98.4 | 97.6 | 84.1 | 123.4 | 180.0 | 221.4 | 225.5 | 247.4 | |
| −54.4 | 181.1 | 306.6 | 103.6 | −177.0 | −181.2 | 495.9 | 760.6 | 389.5 | 72.7 | |
| Growth | +69.2% | −66.2% | −270.9% | +53.4% | −48.8% | −81.3% | ||||
| n/a | n/a | n/a | 88.9 | −191.5 | −177.8 | 399.5 | 734.9 | 403.3 | 195.2 | |
| 0.0 | 0.0 | 40.4 | 14.1 | −30.9 | 9.2 | −0.8 | 178.5 | 87.3 | 47.3 | |
| 0.0 | 0.0 | 126.3 | 39.0 | −115.6 | −179.2 | 399.6 | 556.3 | 316.0 | 147.9 | |
| Growth | −69.1% | −396.3% | +39.2% | −43.2% | −53.2% | |||||
| Per share | ||||||||||
| n/a | n/a | 1.84 | 0.54 | −1.36 | −1.03 | 2.17 | 3.24 | 1.91 | 0.91 | |
| n/a | n/a | 1.81 | 0.53 | −1.36 | −1.03 | 2.11 | 3.15 | 1.87 | 0.89 | |
| Growth | −70.7% | −356.6% | +49.3% | −40.6% | −52.4% | |||||
| n/a | n/a | 68.8 | 72.3 | 85.2 | 174.0 | 184.3 | 171.8 | 165.0 | 161.9 | |
| n/a | n/a | 117.8 | 105.3 | 85.2 | 174.0 | 189.3 | 176.4 | 169.4 | 165.4 | |
| Growth | −10.7% | −19.0% | +104.1% | +8.8% | −6.9% | −3.9% | −2.4% | |||
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.