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 | 935.6 | 1,828.0 | 1,939.8 | 2,310.4 | 3,032.6 | 3,438.6 | 3,869.0 | 4,302.3 | 4,998.2 | 5,649.5 |
| Growth | +95.4% | +6.1% | +19.1% | +31.3% | +13.4% | +12.5% | +11.2% | +16.2% | +13.0% | |
| Operating income | −11.0 | 27.3 | 38.3 | −0.3 | 110.8 | 190.8 | 240.2 | 314.6 | 321.8 | 337.9 |
| Net income | −42.8 | 3.9 | −6.1 | −75.9 | −8.1 | 139.9 | 150.6 | 267.1 | 211.8 | 207.6 |
| Growth | −257.7% | +7.6% | +77.4% | −20.7% | −2.0% | |||||
| EPS, diluted | n/a | n/a | n/a | −0.49 | −0.04 | 0.77 | 0.83 | 1.48 | 1.23 | 1.27 |
| Growth | +7.8% | +78.3% | −16.9% | +3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.0% | 24.4% | 21.8% | 22.2% | 22.5% | 22.7% | 22.4% | 22.8% | 20.3% | 19.3% |
| Operating margin | −1.2% | 1.5% | 2.0% | −0.0% | 3.7% | 5.5% | 6.2% | 7.3% | 6.4% | 6.0% |
| Net margin | −4.6% | 0.2% | −0.3% | −3.3% | −0.3% | 4.1% | 3.9% | 6.2% | 4.2% | 3.7% |
| Free cash flow margin | n/a | 0.7% | −0.1% | 0.5% | 3.3% | 5.3% | 6.0% | 7.7% | 5.8% | 3.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −42.5 | 37.9 | 24.4 | 39.5 | 127.4 | 208.6 | 267.5 | 371.3 | 323.4 | 258.4 |
| Capital expenditure | n/a | −25.0 | −26.3 | −28.3 | −26.9 | −25.6 | −35.4 | −41.9 | −35.6 | −41.3 |
| Free cash flow | n/a | 12.9 | −1.8 | 11.2 | 100.5 | 182.9 | 232.2 | 329.4 | 287.8 | 217.1 |
| Growth | −114.3% | +799.5% | +82.0% | +26.9% | +41.9% | −12.6% | −24.5% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −250.3 | −252.7 | −310.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.6 | 39.5 | 36.4 | 67.1 | 99.3 | 119.4 | 294.2 | 343.8 | 412.6 | 232.6 |
| Total debt | 486.2 | 504.6 | 539.4 | 1,286.5 | 1,124.4 | 1,065.9 | 1,064.2 | 1,062.7 | 1,111.2 | 1,160.8 |
| Net cash (debt) | −476.7 | −465.1 | −503.0 | −1,219.4 | −1,025.1 | −946.5 | −770.0 | −718.8 | −698.6 | −928.2 |
| Shareholders’ equity | 600.8 | 606.1 | 602.8 | 906.8 | 1,015.7 | 1,175.9 | 1,386.1 | 1,421.7 | 1,404.2 | 1,326.4 |
| Debt to equity | 0.81 | 0.83 | 0.89 | 1.42 | 1.11 | 0.91 | 0.77 | 0.75 | 0.79 | 0.88 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 935.6 | 1,828.0 | 1,939.8 | 2,310.4 | 3,032.6 | 3,438.6 | 3,869.0 | 4,302.3 | 4,998.2 | 5,649.5 | |
| Growth | +95.4% | +6.1% | +19.1% | +31.3% | +13.4% | +12.5% | +11.2% | +16.2% | +13.0% | |
| 673.5 | 547.9 | 465.9 | 1,797.4 | 2,350.3 | 2,659.0 | 2,562.5 | 2,812.5 | 3,446.7 | 4,561.6 | |
| 262.1 | 446.0 | 422.2 | 513.0 | 682.3 | 779.6 | 866.9 | 981.2 | 1,013.0 | 1,087.9 | |
| Growth | +70.2% | −5.3% | +21.5% | +33.0% | +14.3% | +11.2% | +13.2% | +3.2% | +7.4% | |
| 38.8 | 338.5 | 345.9 | 459.6 | 500.2 | 525.7 | 566.1 | 607.4 | 630.3 | 682.5 | |
| −11.0 | 27.3 | 38.3 | −0.3 | 110.8 | 190.8 | 240.2 | 314.6 | 321.8 | 337.9 | |
| Growth | +40.3% | −100.8% | +72.3% | +25.9% | +31.0% | +2.3% | +5.0% | |||
| −34.2 | −67.4 | −51.0 | −78.2 | −5.2 | 116.5 | 205.8 | 358.7 | 283.6 | 282.9 | |
| 2.0 | −18.6 | −2.7 | −2.3 | 2.8 | −23.4 | 55.2 | 91.7 | 71.8 | 75.3 | |
| −42.8 | 3.9 | −6.1 | −75.9 | −8.1 | 139.9 | 150.6 | 267.1 | 211.8 | 207.6 | |
| Growth | −257.7% | +7.6% | +77.4% | −20.7% | −2.0% | |||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.49 | −0.04 | 0.78 | 0.83 | 1.49 | 1.23 | 1.28 | |
| n/a | n/a | n/a | −0.49 | −0.04 | 0.77 | 0.83 | 1.48 | 1.23 | 1.27 | |
| Growth | +7.8% | +78.3% | −16.9% | +3.3% | ||||||
| n/a | n/a | n/a | 156.3 | 181.0 | 179.9 | 181.1 | 179.0 | 171.6 | 162.1 | |
| n/a | n/a | n/a | 156.3 | 181.0 | 181.2 | 182.1 | 180.4 | 172.8 | 163.4 | |
| Growth | +15.8% | +0.1% | +0.5% | −0.9% | −4.2% | −5.5% | ||||