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 | 109.0 | 141.1 | 251.5 | 120.3 | 163.6 | 241.5 | 196.2 | 131.3 | 167.1 | 268.1 |
| Growth | +29.5% | +78.2% | −52.2% | +36.0% | +47.7% | −18.8% | −33.1% | +27.3% | +60.4% | |
| Operating income | 43.9 | 68.1 | 163.7 | 807.1 | 37.5 | 103.9 | 3.0 | 11.9 | −22.6 | 41.0 |
| Net income | −1.6 | 12.6 | 143.3 | 629.3 | −3.0 | 57.1 | −33.4 | 52.2 | −4.0 | 124.5 |
| Growth | +1,041.5% | +339.1% | −100.5% | −158.4% | −107.7% | |||||
| EPS, diluted | −0.08 | 0.53 | 5.96 | 31.85 | −0.18 | 3.31 | −1.98 | 2.94 | −0.22 | 6.13 |
| Growth | +1,024.5% | +434.4% | −100.6% | −159.8% | −107.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.3% | 48.2% | 65.1% | 671.0% | 22.9% | 43.0% | 1.5% | 9.1% | −13.5% | 15.3% |
| Net margin | −1.5% | 8.9% | 57.0% | 523.2% | −1.8% | 23.7% | −17.0% | 39.7% | −2.4% | 46.4% |
| Free cash flow margin | 54.0% | 61.2% | 76.8% | −26.5% | 30.6% | 29.0% | 61.1% | 35.1% | 57.0% | 18.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 60.7 | 88.6 | 194.1 | −29.3 | 54.6 | 78.8 | 137.9 | 49.6 | 97.0 | 49.4 |
| Capital expenditure | −1.9 | −2.2 | −0.9 | −2.6 | −4.5 | −8.8 | −17.9 | −3.5 | −1.8 | −0.5 |
| Free cash flow | 58.9 | 86.4 | 193.2 | −31.9 | 50.1 | 70.0 | 119.9 | 46.1 | 95.2 | 48.9 |
| Growth | +46.8% | +123.5% | −116.5% | +39.7% | +71.2% | −61.6% | +106.8% | −48.6% | ||
| Buybacks | −3.9 | −2.0 | −122.9 | −453.0 | −78.0 | 0.0 | 0.0 | 0.0 | 0.0 | −15.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.8 | 20.6 | 117.2 | 71.5 | 47.6 | 19.5 | 45.0 | 23.0 | 72.3 | 174.9 |
| Shareholders’ equity | 341.3 | 399.8 | 560.9 | 767.2 | 709.5 | 821.2 | 597.5 | 700.9 | 830.4 | 1,017.2 |
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 | ||||||||||
| 18.8 | 20.6 | 117.2 | 71.5 | 47.6 | 19.5 | 45.0 | 23.0 | 72.3 | 174.9 | |
| n/a | n/a | 55.9 | 30.4 | 56.8 | 85.5 | 30.4 | 32.9 | 38.4 | 59.6 | |
| 1.9 | 4.4 | 7.1 | 7.3 | 26.5 | 27.3 | 13.3 | 24.0 | 14.1 | 9.1 | |
| 1.8 | 4.2 | 5.4 | 7.2 | 13.2 | 13.2 | 12.5 | 15.6 | 15.1 | 3.6 | |
| 72.2 | 86.0 | 86.6 | 95.2 | 189.7 | 105.7 | 0.0 | 103.4 | 105.3 | 101.5 | |
| 601.6 | 671.0 | 1,260.8 | 1,494.9 | 1,362.3 | 1,297.6 | 762.7 | 787.2 | 941.8 | 1,560.6 | |
| Growth | +11.5% | +87.9% | +18.6% | −8.9% | −4.7% | −41.2% | +3.2% | +19.6% | +65.7% | |
| Liabilities | ||||||||||
| 230.7 | 252.4 | 699.9 | 727.7 | 652.8 | 476.4 | 165.2 | 86.3 | 111.3 | 543.4 | |
| Equity | ||||||||||
| −431.1 | −400.9 | −229.2 | 400.1 | 392.0 | 449.1 | 450.9 | 503.0 | 499.0 | 608.1 | |
| 341.3 | 399.8 | 560.9 | 767.2 | 709.5 | 821.2 | 597.5 | 700.9 | 830.4 | 1,017.2 | |
| Growth | +17.1% | +40.3% | +36.8% | −7.5% | +15.7% | −27.2% | +17.3% | +18.5% | +22.5% | |
| Per share and net cash | ||||||||||
| 20.9 | 21.1 | 20.8 | 16.8 | 16.1 | 16.8 | 17.0 | 17.6 | 19.1 | 19.8 | |
| calc | 16.32 | 18.90 | 27.01 | 45.61 | 44.12 | 48.97 | 35.25 | 39.92 | 43.46 | 51.44 |
Lines marked calc are worked out here from filed figures; point at one for how.