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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 9.6 | 39.5 | 36.4 | 67.1 | 99.3 | 119.4 | 294.2 | 343.8 | 412.6 | 232.6 | |
| n/a | 85.5 | 310.2 | 324.4 | 328.3 | 338.2 | 377.5 | 377.7 | 409.7 | 473.6 | |
| 36.2 | 38.0 | 83.3 | 115.9 | 158.6 | 183.1 | 224.3 | 274.0 | 388.1 | 471.1 | |
| 32.7 | 27.0 | 93.1 | 133.2 | 121.1 | 111.5 | 108.3 | 120.6 | 127.4 | 139.2 | |
| 365.9 | 627.4 | 632.5 | 1,425.5 | 1,428.6 | 1,477.6 | 1,533.4 | 1,540.2 | 1,540.2 | 1,606.7 | |
| 605.0 | 603.1 | 1,428.2 | 2,589.5 | 2,647.4 | 2,790.9 | 3,112.9 | 3,217.0 | 3,421.7 | 3,455.8 | |
| Growth | −0.3% | +136.8% | +81.3% | +2.2% | +5.4% | +11.5% | +3.3% | +6.4% | +1.0% | |
| Liabilities | ||||||||||
| 18.5 | 1.7 | 4.2 | 9.3 | 9.3 | 6.0 | 6.0 | 6.0 | 6.5 | 6.8 | |
| 467.7 | 502.9 | 535.2 | 1,277.2 | 1,115.1 | 1,059.9 | 1,058.2 | 1,056.7 | 1,104.6 | 1,154.1 | |
| calc | 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 |
| 566.6 | 605.8 | 825.4 | 1,682.7 | 1,631.7 | 1,615.0 | 1,726.8 | 1,795.4 | 2,017.5 | 2,129.4 | |
| Equity | ||||||||||
| −645.3 | −709.5 | −16.0 | −92.0 | −100.0 | 39.9 | 190.4 | 457.5 | 669.3 | 876.9 | |
| 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 | |
| Growth | +0.9% | −0.5% | +50.4% | +12.0% | +15.8% | +17.9% | +2.6% | −1.2% | −5.5% | |
| Per share and net cash | ||||||||||
| calc | −476.7 | −465.1 | −503.0 | −1,219.4 | −1,025.1 | −946.5 | −770.0 | −718.8 | −698.6 | −928.2 |
| 117.7 | 127.6 | 142.6 | 176.6 | 179.8 | 179.9 | 182.0 | 174.6 | 166.3 | 156.9 | |
| calc | 5.11 | 4.75 | 4.23 | 5.14 | 5.65 | 6.54 | 7.62 | 8.14 | 8.45 | 8.46 |
Lines marked calc are worked out here from filed figures; point at one for how.