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 | 31.4 | 1.0 | 1.6 | 5.3 | 330.4 | 4.1 | 7.3 | 6.3 | 4.1 | 4.1 |
| Growth | −96.7% | +55.6% | +227.6% | +6,080.1% | −98.8% | +79.0% | −13.4% | −34.7% | −0.4% | |
| Net income | 95.6 | 85.6 | 227.4 | 279.9 | 183.3 | 382.6 | 113.8 | 30.4 | 44.5 | 113.2 |
| Growth | −10.5% | +165.7% | +23.1% | −34.5% | +108.8% | −70.3% | −73.3% | +46.6% | +154.1% | |
| EPS, diluted | 0.37 | 0.33 | 0.93 | 1.15 | 0.66 | 1.34 | 0.38 | 0.41 | 0.65 | 1.82 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 304.2% | 8,158.5% | 13,934.7% | 5,234.9% | 55.5% | 9,441.1% | 1,568.8% | 483.6% | 1,084.9% | 2,768.1% |
| Free cash flow margin | 748.9% | 20,275.1% | 12,396.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 239.8 | 227.9 | 217.8 | 192.2 | 201.8 | 220.3 | 194.3 | 209.4 | 211.2 | 188.7 |
| Capital expenditure | −4.4 | −15.2 | −15.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 235.4 | 212.7 | 202.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −9.6% | −4.9% | ||||||||
| Buybacks | n/a | 0.0 | −47.2 | −3.6 | −11.0 | 0.0 | −130.7 | 0.0 | 0.0 | −4.0 |
| Dividends paid | −165.9 | −172.1 | −175.5 | −122.8 | −118.4 | −128.3 | −142.5 | −151.9 | −158.2 | −164.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 86.6 | 107.8 | 168.8 | 122.7 | 178.8 | 190.9 | 54.4 | 199.2 | 101.8 | 170.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,570.0 | 1,351.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,468.2 | −1,181.0 |
| Shareholders’ equity | 1,392.8 | 1,323.9 | 1,329.9 | 1,705.1 | 1,970.7 | 2,290.9 | 2,352.7 | 2,232.1 | 2,098.3 | 2,036.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.75 | 0.66 |
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 | ||||||||||
| 287.3% | 8,521.8% | 14,149.9% | 5,307.3% | 56.9% | 9,538.0% | 1,397.2% | 561.2% | 1,117.8% | 3,001.8% | |
| 304.2% | 8,158.5% | 13,934.7% | 5,234.9% | 55.5% | 9,441.1% | 1,568.8% | 483.6% | 1,084.9% | 2,768.1% | |
| 748.9% | 20,275.1% | 12,396.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 99.0% | 3,256.2% | 1,940.1% | 575.7% | 9.2% | 874.9% | 533.8% | 578.3% | 975.5% | 979.8% | |
| 14.0% | 1,447.5% | 950.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.6% | 2.1% | 0.7% | 0.5% | 0.8% | 0.3% | 1.1% | 0.5% | 0.2% | 0.1% | |
| Returns | ||||||||||
| 6.9% | 6.5% | 17.1% | 16.4% | 9.3% | 16.7% | 4.8% | 1.4% | 2.1% | 5.6% | |
| 2.8% | 2.4% | 7.7% | 8.8% | 5.2% | 9.6% | 2.8% | 0.7% | 1.2% | 3.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.75 | 0.66 | |
| 59.0% | 62.3% | 54.4% | 45.8% | 43.0% | 42.0% | 41.0% | 46.0% | 44.8% | 42.1% | |
| 173.4% | 201.1% | 77.2% | 43.9% | 64.6% | 33.5% | 125.2% | 500.1% | 355.1% | 145.2% | |
| 70.5% | 80.9% | 110.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |