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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −42.5 | 37.9 | 24.4 | 39.5 | 127.4 | 208.6 | 267.5 | 371.3 | 323.4 | 258.4 | |
| Growth | −35.5% | +61.6% | +222.8% | +63.7% | +28.3% | +38.8% | −12.9% | −20.1% | ||
| 22.0 | 34.7 | 38.1 | 53.7 | 71.3 | 63.1 | 60.6 | 59.2 | 60.9 | 67.5 | |
| Investment | ||||||||||
| n/a | −25.0 | −26.3 | −28.3 | −26.9 | −25.6 | −35.4 | −41.9 | −35.6 | −41.3 | |
| calc | 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% | |||
| calc | n/a | n/a | n/a | 0.07 | 0.56 | 1.01 | 1.28 | 1.83 | 1.66 | 1.33 |
| −73.2 | −24.5 | −37.0 | −727.8 | −26.3 | −111.5 | −108.1 | −56.5 | −36.5 | −161.1 | |
| Financing | ||||||||||
| 109.7 | −5.2 | −4.2 | 719.0 | −68.8 | −76.9 | 15.3 | −265.1 | −218.2 | −277.3 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −250.3 | −252.7 | −310.0 | |
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.