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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 11.5 | 16.3 | 103.3 | 112.7 | 69.0 | 20.0 | 43.7 | 36.8 | 20.0 | 27.6 | |
| n/a | 196.0 | 153.6 | 204.4 | 244.4 | 298.5 | 410.3 | n/a | n/a | 351.7 | |
| n/a | 55.5 | 60.0 | 88.5 | 118.6 | 134.6 | 214.5 | 205.9 | 203.5 | 188.1 | |
| n/a | 494.8 | 627.1 | 651.7 | 1,121.0 | 1,199.3 | 1,362.4 | 1,645.4 | 1,891.0 | 2,054.2 | |
| n/a | 852.1 | 1,116.5 | 1,283.4 | 1,889.9 | 2,040.7 | 2,575.9 | 3,033.6 | 3,296.4 | 3,558.3 | |
| Growth | +31.0% | +15.0% | +47.3% | +8.0% | +26.2% | +17.8% | +8.7% | +7.9% | ||
| Liabilities | ||||||||||
| n/a | 0.0 | 0.4 | 0.4 | 0.4 | 1.0 | 1.0 | 0.0 | 0.0 | 5.1 | |
| n/a | 196.3 | 106.1 | 105.7 | 105.4 | 121.4 | 217.4 | 140.0 | 190.5 | 241.5 | |
| calc | n/a | 196.4 | 106.5 | 106.1 | 105.8 | 122.5 | 218.4 | 140.0 | 190.5 | 246.6 |
| n/a | 416.9 | 375.7 | 501.9 | 579.9 | 810.2 | 1,078.6 | 1,192.1 | 1,317.5 | 1,479.4 | |
| Equity | ||||||||||
| n/a | 0.0 | 119.3 | 143.1 | 23.3 | −156.0 | 234.5 | 752.3 | 1,019.5 | 1,112.7 | |
| 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 | |
| Growth | −100.0% | +28.1% | +107.4% | +5.4% | +23.2% | +23.2% | +7.5% | +5.1% | ||
| Per share and net cash | ||||||||||
| calc | n/a | −180.0 | −3.2 | 6.6 | −36.8 | −102.5 | −174.8 | −103.2 | −170.5 | −219.1 |
Lines marked calc are worked out here from filed figures; point at one for how.