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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 40.3% | 48.2% | 65.1% | 671.0% | 22.9% | 43.0% | 1.5% | 9.1% | −13.5% | 15.3% | |
| 7.3% | 40.6% | 68.9% | 662.3% | 0.8% | 29.9% | 18.4% | 48.5% | 1.5% | 59.3% | |
| −1.5% | 8.9% | 57.0% | 523.2% | −1.8% | 23.7% | −17.0% | 39.7% | −2.4% | 46.4% | |
| 54.0% | 61.2% | 76.8% | −26.5% | 30.6% | 29.0% | 61.1% | 35.1% | 57.0% | 18.2% | |
| Spending | ||||||||||
| 19.5% | 19.1% | 11.1% | 46.5% | 24.8% | 13.3% | 18.4% | 18.7% | 12.8% | 30.3% | |
| 25.4% | 20.3% | 15.0% | 34.8% | 36.7% | 19.4% | 35.7% | 40.2% | 47.1% | 34.5% | |
| 1.7% | 1.5% | 0.4% | 2.1% | 2.7% | 3.6% | 9.1% | 2.7% | 1.1% | 0.2% | |
| 129.7% | 78.1% | 17.3% | 21.0% | −410.7% | −5.7% | 114.5% | 15.5% | 260.1% | 21.7% | |
| Returns | ||||||||||
| −0.5% | 3.1% | 25.6% | 82.0% | −0.4% | 7.0% | −5.6% | 7.4% | −0.5% | 12.2% | |
| −0.3% | 1.9% | 11.4% | 42.1% | −0.2% | 4.4% | −4.4% | 6.6% | −0.4% | 8.0% | |
| Balance and payout | ||||||||||
| 38.4% | 37.6% | 55.5% | 48.7% | 47.9% | 36.7% | 21.7% | 11.0% | 11.8% | 34.8% | |
| 6.6% | 2.3% | 63.6% | n/a | 155.6% | 0.0% | 0.0% | 0.0% | 0.0% | 30.7% | |