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 | 367.0 | 463.8 | 563.8 | 738.2 | 904.4 | 1,040.6 | 1,055.4 | 1,697.1 | 2,071.6 | 2,708.1 |
| Growth | +26.4% | +21.6% | +30.9% | +22.5% | +15.1% | +1.4% | +60.8% | +22.1% | +30.7% | |
| Operating income | −10.7 | −7.4 | 27.4 | 50.0 | 51.5 | 126.0 | 37.6 | 220.1 | 308.9 | 473.8 |
| Net income | −28.9 | −26.8 | 3.3 | 11.6 | 6.8 | 16.8 | 4.6 | 206.3 | 418.3 | 247.1 |
| Growth | +251.5% | −41.4% | +147.1% | −72.6% | +4,384.8% | +102.8% | −40.9% | |||
| EPS, diluted | −0.48 | −0.46 | 0.05 | 0.19 | 0.10 | 0.24 | 0.07 | 2.94 | 5.78 | 3.48 |
| Growth | +280.0% | −47.4% | +140.0% | −70.8% | +4,100.0% | +96.6% | −39.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 57.5% | 59.8% | 65.7% | 65.1% | 64.4% | 72.3% | 76.3% | 68.3% | 69.8% | 71.6% |
| Operating margin | −2.9% | −1.6% | 4.9% | 6.8% | 5.7% | 12.1% | 3.6% | 13.0% | 14.9% | 17.5% |
| Net margin | −7.9% | −5.8% | 0.6% | 1.6% | 0.8% | 1.6% | 0.4% | 12.2% | 20.2% | 9.1% |
| Free cash flow margin | −1.7% | −7.0% | −21.6% | −8.8% | −5.0% | −17.3% | −0.4% | 4.1% | 14.7% | 13.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.9 | 41.3 | 35.9 | 98.4 | 84.0 | −68.1 | 119.0 | 145.7 | 430.2 | 569.3 |
| Capital expenditure | −22.1 | −73.8 | −157.4 | −163.7 | −129.0 | −111.9 | −122.9 | −75.6 | −124.9 | −191.6 |
| Free cash flow | −6.2 | −32.5 | −121.5 | −65.3 | −45.0 | −180.0 | −3.9 | 70.1 | 305.3 | 377.7 |
| Growth | +335.5% | +23.7% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −59.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 137.2 | 272.6 | 113.9 | 213.7 | 907.2 | 806.4 | 689.8 | 704.2 | 953.4 | 716.1 |
| Total debt | 332.8 | 566.2 | 592.0 | 887.9 | 1,059.3 | 1,273.9 | 1,401.8 | 49.4 | 83.8 | 18.4 |
| Net cash (debt) | −195.6 | −293.6 | −478.1 | −674.2 | −152.1 | −467.5 | −712.0 | 654.8 | 869.6 | 697.7 |
| Shareholders’ equity | 63.1 | 158.5 | 212.1 | 75.9 | 603.6 | 556.3 | 476.4 | 732.7 | 1,211.6 | 1,515.2 |
| Debt to equity | 5.27 | 3.57 | 2.79 | 11.70 | 1.75 | 2.29 | 2.94 | 0.07 | 0.07 | 0.01 |
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 | ||||||||||
| 137.2 | 272.6 | 113.9 | 213.7 | 907.2 | 806.4 | 689.8 | 704.2 | 953.4 | 716.1 | |
| 28.8 | 53.4 | 63.3 | 69.3 | 95.3 | 135.2 | 140.9 | n/a | n/a | 516.9 | |
| 35.5 | 33.8 | 71.4 | 101.0 | 154.3 | 303.2 | 346.8 | 402.6 | 430.4 | 452.6 | |
| 44.8 | 107.9 | 258.4 | 399.4 | 478.7 | 536.5 | 599.9 | n/a | n/a | n/a | |
| 39.7 | 39.8 | 39.6 | 39.8 | 39.8 | 39.8 | 51.7 | 51.7 | 51.5 | 51.6 | |
| 456.6 | 816.7 | 928.7 | 1,142.9 | 1,872.9 | 2,048.8 | 2,251.1 | 2,588.2 | 3,087.7 | 3,190.4 | |
| Growth | +78.9% | +13.7% | +23.1% | +63.9% | +9.4% | +9.9% | +15.0% | +19.3% | +3.3% | |
| Liabilities | ||||||||||
| n/a | 0.0 | n/a | 0.0 | 15.6 | 25.1 | 27.5 | 49.4 | 83.8 | 18.4 | |
| 332.8 | 566.2 | 592.0 | 887.9 | 1,043.7 | 1,248.8 | 1,374.3 | n/a | n/a | n/a | |
| calc | 332.8 | 566.2 | 592.0 | 887.9 | 1,059.3 | 1,273.9 | 1,401.8 | 49.4 | 83.8 | 18.4 |
| 393.5 | 658.2 | 716.6 | 1,067.0 | 1,269.3 | 1,492.5 | 1,774.7 | 1,855.5 | 1,876.1 | 1,675.2 | |
| Equity | ||||||||||
| −680.4 | −707.3 | −683.6 | −672.0 | −666.3 | −649.5 | −584.3 | −378.0 | 40.3 | 287.4 | |
| 63.1 | 158.5 | 212.1 | 75.9 | 603.6 | 556.3 | 476.4 | 732.7 | 1,211.6 | 1,515.2 | |
| Growth | +151.2% | +33.8% | −64.2% | +695.3% | −7.8% | −14.4% | +53.8% | +65.4% | +25.1% | |
| Per share and net cash | ||||||||||
| calc | −195.6 | −293.6 | −478.1 | −674.2 | −152.1 | −467.5 | −712.0 | 654.8 | 869.6 | 697.7 |
| 57.5 | 58.3 | 59.2 | 62.7 | 66.0 | 69.2 | 69.5 | 69.9 | 70.2 | 70.4 | |
| calc | 1.10 | 2.72 | 3.58 | 1.21 | 9.14 | 8.04 | 6.85 | 10.48 | 17.26 | 21.53 |
Lines marked calc are worked out here from filed figures; point at one for how.