Closing prices at the end of each trading day, from 13 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 | 329.1 | 433.0 | 566.3 | 737.7 | 841.4 | 1,055.5 | 1,375.2 | 1,693.7 | 1,883.2 | 2,051.7 |
| Growth | +31.6% | +30.8% | +30.3% | +14.1% | +25.4% | +30.3% | +23.2% | +11.2% | +8.9% | |
| Operating income | 101.7 | 129.7 | 173.7 | 226.2 | 186.1 | 253.6 | 378.7 | 451.3 | 634.3 | 567.2 |
| Net income | 70.4 | 123.5 | 137.1 | 180.6 | 143.5 | 196.0 | 281.4 | 340.8 | 502.0 | 453.4 |
| Growth | +75.4% | +11.0% | +31.7% | −20.6% | +36.6% | +43.6% | +21.1% | +47.3% | −9.7% | |
| EPS, diluted | 1.19 | 2.10 | 2.34 | 3.09 | 2.46 | 3.37 | 4.84 | 5.88 | 8.92 | 8.08 |
| Growth | +76.5% | +11.4% | +32.1% | −20.4% | +37.0% | +43.6% | +21.5% | +51.7% | −9.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 84.5% | 83.7% | 82.2% | 83.2% |
| Operating margin | 30.9% | 30.0% | 30.7% | 30.7% | 22.1% | 24.0% | 27.5% | 26.6% | 33.7% | 27.6% |
| Net margin | 21.4% | 28.5% | 24.2% | 24.5% | 17.0% | 18.6% | 20.5% | 20.1% | 26.7% | 22.1% |
| Free cash flow margin | 16.7% | 16.3% | 22.1% | 17.8% | 15.8% | 18.8% | 16.9% | 17.3% | 18.1% | 19.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 98.8 | 130.1 | 184.8 | 224.3 | 227.2 | 319.4 | 365.1 | 485.0 | 533.9 | 678.9 |
| Capital expenditure | −43.8 | −59.4 | −59.9 | −92.9 | −94.1 | −120.7 | −132.7 | −192.6 | −192.9 | −270.9 |
| Free cash flow | 55.0 | 70.8 | 124.9 | 131.3 | 133.1 | 198.7 | 232.4 | 292.4 | 341.0 | 408.0 |
| Growth | +28.6% | +76.5% | +5.1% | +1.4% | +49.3% | +17.0% | +25.8% | +16.6% | +19.6% | |
| Buybacks | −35.6 | −56.9 | −105.2 | n/a | −52.0 | n/a | −94.7 | −286.6 | −122.8 | −325.5 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −64.8 | −84.8 | −84.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 60.2 | 46.1 | 45.7 | 133.7 | 151.7 | 278.0 | 400.7 | 294.0 | 402.0 | 370.0 |
| Total debt | 29.8 | 35.3 | 34.4 | 32.6 | 30.9 | 29.2 | 29.0 | n/a | n/a | n/a |
| Net cash (debt) | 30.3 | 10.8 | 11.3 | 101.0 | 120.8 | 248.8 | 371.7 | n/a | n/a | n/a |
| Shareholders’ equity | 205.7 | 281.2 | 334.8 | 526.6 | 655.6 | 893.7 | 1,182.6 | 1,303.0 | 1,575.9 | 1,731.5 |
| Debt to equity | 0.14 | 0.13 | 0.10 | 0.06 | 0.05 | 0.03 | 0.02 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 60.2 | 46.1 | 45.7 | 133.7 | 151.7 | 278.0 | 400.7 | 294.0 | 402.0 | 370.0 | |
| 1.3 | 1.6 | 3.4 | 9.3 | 9.1 | 9.5 | 22.8 | 16.4 | 39.2 | 44.9 | |
| 0.7 | 1.0 | 0.8 | 1.2 | 1.2 | 1.1 | 1.6 | 1.4 | 1.4 | 1.7 | |
| 96.8 | 147.7 | 177.0 | 238.5 | 285.2 | 349.0 | 402.4 | 498.2 | n/a | n/a | |
| 51.9 | 51.9 | 51.9 | 51.9 | 51.9 | 51.9 | 51.9 | 51.9 | 51.9 | 51.9 | |
| 1,078.6 | 1,550.1 | 1,521.9 | 2,486.9 | 2,607.9 | 3,215.1 | 3,902.5 | 4,197.5 | 5,859.9 | 7,598.7 | |
| Growth | +43.7% | −1.8% | +63.4% | +4.9% | +23.3% | +21.4% | +7.6% | +39.6% | +29.7% | |
| Liabilities | ||||||||||
| 1.1 | 0.9 | 1.8 | 1.8 | 1.8 | 1.8 | 0.0 | n/a | n/a | n/a | |
| 28.7 | 34.4 | 32.6 | 30.9 | 29.1 | 27.4 | 29.0 | n/a | n/a | n/a | |
| calc | 29.8 | 35.3 | 34.4 | 32.6 | 30.9 | 29.2 | 29.0 | n/a | n/a | n/a |
| n/a | 1,268.9 | 1,187.2 | 1,960.3 | 1,952.3 | 2,321.4 | 2,719.9 | 2,894.5 | 4,284.0 | 5,867.2 | |
| Equity | ||||||||||
| 70.4 | 258.5 | 395.6 | 576.2 | 719.6 | 915.6 | 1,197.0 | 1,470.0 | 1,887.5 | 2,255.6 | |
| 205.7 | 281.2 | 334.8 | 526.6 | 655.6 | 893.7 | 1,182.6 | 1,303.0 | 1,575.9 | 1,731.5 | |
| Growth | +36.7% | +19.0% | +57.3% | +24.5% | +36.3% | +32.3% | +10.2% | +20.9% | +9.9% | |
| Per share and net cash | ||||||||||
| calc | 30.3 | 10.8 | 11.3 | 101.0 | 120.8 | 248.8 | 371.7 | n/a | n/a | n/a |
| 57.3 | 57.8 | 57.3 | 57.7 | 57.7 | 58.0 | 57.9 | 56.5 | 55.9 | 54.8 | |
| calc | 3.59 | 4.87 | 5.84 | 9.13 | 11.36 | 15.41 | 20.44 | 23.06 | 28.19 | 31.60 |
Lines marked calc are worked out here from filed figures; point at one for how.