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 | 15.0 | 161.6 | 451.2 | 788.1 | 1,045.9 | 1,133.5 | 1,488.7 | 1,887.1 | 2,355.3 | 2,860.5 |
| Growth | +977.5% | +179.2% | +74.7% | +32.7% | +8.4% | +31.3% | +26.8% | +24.8% | +21.4% | |
| Operating income | −147.4 | −131.4 | 36.8 | 72.3 | 163.0 | 102.5 | 249.0 | 250.9 | 570.5 | 619.1 |
| Net income | −141.1 | −142.5 | 21.1 | 37.0 | 407.3 | 89.6 | 154.5 | 249.7 | 341.3 | 478.6 |
| Growth | +75.4% | +1,000.8% | −78.0% | +72.4% | +61.6% | +36.7% | +40.2% | |||
| EPS, diluted | −1.63 | −1.62 | 0.22 | 0.39 | 4.16 | 0.92 | 1.56 | 2.47 | 3.29 | 4.67 |
| Growth | +77.3% | +966.7% | −77.9% | +69.6% | +58.3% | +33.2% | +41.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −982.5% | −81.3% | 8.2% | 9.2% | 15.6% | 9.0% | 16.7% | 13.3% | 24.2% | 21.6% |
| Net margin | −940.6% | −88.2% | 4.7% | 4.7% | 38.9% | 7.9% | 10.4% | 13.2% | 14.5% | 16.7% |
| Free cash flow margin | −735.3% | −62.7% | 17.0% | 16.8% | 20.8% | 20.6% | 21.7% | 19.2% | 23.7% | 26.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −106.2 | −94.3 | 101.4 | 147.0 | 228.5 | 256.5 | 339.4 | 389.9 | 595.4 | 782.7 |
| Capital expenditure | −4.1 | −6.9 | −24.8 | −14.7 | −10.9 | −23.4 | −16.5 | −28.3 | −38.2 | −34.0 |
| Free cash flow | −110.3 | −101.3 | 76.6 | 132.3 | 217.6 | 233.1 | 322.9 | 361.6 | 557.2 | 748.7 |
| Growth | +72.7% | +64.5% | +7.1% | +38.5% | +12.0% | +54.1% | +34.4% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −300.0 | −167.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 83.3 | 254.7 | 141.7 | 112.3 | 187.1 | 340.8 | 262.9 | 251.1 | 233.0 | 713.0 |
| Shareholders’ equity | 314.9 | 372.2 | 480.8 | 636.9 | 1,126.2 | 1,374.0 | 1,707.8 | 2,232.0 | 2,589.7 | 3,253.1 |
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 | ||||||||||
| 83.3 | 254.7 | 141.7 | 112.3 | 187.1 | 340.8 | 262.9 | 251.1 | 233.0 | 713.0 | |
| 0.0 | 31.1 | 57.4 | 126.6 | 157.1 | 185.5 | 350.0 | 439.3 | 479.1 | 686.8 | |
| 0.0 | 1.0 | 10.9 | 17.3 | 28.0 | 30.5 | 35.1 | 38.3 | 57.4 | 69.0 | |
| 6.3 | 10.8 | 33.9 | 41.9 | 44.6 | 58.6 | 58.6 | 70.8 | 82.6 | 89.8 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 5.4 | 5.8 | 5.7 | 6.1 | |
| 365.1 | 817.6 | 993.2 | 1,306.0 | 1,734.7 | 2,072.5 | 2,368.7 | 3,251.4 | 3,718.7 | 4,631.5 | |
| Growth | +123.9% | +21.5% | +31.5% | +32.8% | +19.5% | +14.3% | +37.3% | +14.4% | +24.5% | |
| Liabilities | ||||||||||
| 50.2 | 445.5 | 512.4 | 669.1 | 608.5 | 698.5 | 660.9 | 1,019.4 | 1,129.0 | 1,378.4 | |
| Equity | ||||||||||
| −1,056.3 | −1,198.9 | −1,177.8 | −1,132.7 | −725.4 | −635.8 | −406.8 | −157.1 | 29.2 | 447.7 | |
| 314.9 | 372.2 | 480.8 | 636.9 | 1,126.2 | 1,374.0 | 1,707.8 | 2,232.0 | 2,589.7 | 3,253.1 | |
| Growth | +18.2% | +29.2% | +32.5% | +76.8% | +22.0% | +24.3% | +30.7% | +16.0% | +25.6% | |
| Per share and net cash | ||||||||||
| 86.9 | 88.8 | 90.8 | 92.3 | 93.5 | 94.9 | 96.5 | 98.7 | 99.4 | 100.1 | |
| calc | 3.62 | 4.19 | 5.30 | 6.90 | 12.04 | 14.48 | 17.70 | 22.61 | 26.05 | 32.50 |
Lines marked calc are worked out here from filed figures; point at one for how.