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 | 212.5 | 209.6 | 257.7 | 302.3 | 391.0 | 625.5 | 820.2 | 1,082.6 | 1,696.9 | 2,306.1 |
| Growth | −1.4% | +22.9% | +17.3% | +29.3% | +60.0% | +31.1% | +32.0% | +56.7% | +35.9% | |
| Operating income | −101.1 | −135.3 | −114.6 | −116.3 | −216.3 | −468.2 | −541.0 | −446.2 | −222.3 | −309.9 |
| Net income | −100.3 | −137.6 | −128.2 | −124.8 | −229.7 | −471.7 | −547.8 | −434.8 | −190.4 | −208.2 |
| Growth | ||||||||||
| EPS, diluted | −1.95 | −2.59 | −2.22 | −1.79 | −2.84 | −5.21 | −5.57 | −3.78 | −1.53 | −1.52 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −47.6% | −64.6% | −44.5% | −38.5% | −55.3% | −74.8% | −66.0% | −41.2% | −13.1% | −13.4% |
| Net margin | −47.2% | −65.7% | −49.7% | −41.3% | −58.8% | −75.4% | −66.8% | −40.2% | −11.2% | −9.0% |
| Free cash flow margin | −45.7% | −51.4% | −28.9% | −22.6% | −51.7% | −60.2% | −58.4% | −26.4% | 4.1% | 4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −74.1 | −97.8 | −70.6 | −63.4 | −182.5 | −335.2 | −431.5 | −247.0 | 135.7 | 215.3 |
| Capital expenditure | −23.1 | −9.9 | −3.9 | −5.0 | −19.6 | −41.0 | −47.7 | −39.2 | −66.4 | −106.2 |
| Free cash flow | −97.2 | −107.7 | −74.5 | −68.4 | −202.1 | −376.3 | −479.2 | −286.2 | 69.2 | 109.1 |
| Growth | +57.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 15.3 | 12.6 | 46.4 | 61.9 | 48.7 | 84.4 | 466.0 | 642.1 | 945.6 | 1,076.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 280.4 | 281.7 | 282.9 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −196.0 | 184.4 | 359.2 | n/a | n/a |
| Shareholders’ equity | 143.6 | 25.4 | 32.2 | 278.7 | 486.2 | 653.3 | 705.7 | 765.3 | 1,195.4 | 1,712.4 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.43 | 0.40 | 0.37 | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −74.1 | −97.8 | −70.6 | −63.4 | −182.5 | −335.2 | −431.5 | −247.0 | 135.7 | 215.3 | |
| Growth | +58.7% | |||||||||
| 6.2 | 7.1 | 7.5 | 7.7 | 8.6 | 11.3 | 16.7 | 24.1 | 31.0 | 41.8 | |
| Investment | ||||||||||
| −23.1 | −9.9 | −3.9 | −5.0 | −19.6 | −41.0 | −47.7 | −39.2 | −66.4 | −106.2 | |
| calc | −97.2 | −107.7 | −74.5 | −68.4 | −202.1 | −376.3 | −479.2 | −286.2 | 69.2 | 109.1 |
| Growth | +57.6% | |||||||||
| calc | −1.88 | −2.01 | −1.29 | −0.98 | −2.49 | −4.15 | −4.87 | −2.49 | 0.56 | 0.80 |
| 47.0 | 13.8 | −5.2 | −266.4 | −331.5 | −205.2 | 330.3 | 168.5 | 137.6 | −132.2 | |
| Financing | ||||||||||
| 13.2 | 80.4 | 113.7 | 340.8 | 500.8 | 576.2 | 482.6 | 254.5 | 30.2 | 47.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.