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 | 77.4 | 24.9 | 14.9 | 15.8 | 9.7 | 14.7 | 966.5 | 802.6 | 1,114.5 | 1,201.8 |
| Growth | −67.8% | −40.1% | +5.7% | −38.2% | +50.8% | +6,475.4% | −17.0% | +38.9% | +7.8% | |
| Operating income | 219.8 | 213.7 | 185.3 | 247.7 | 349.7 | 375.0 | 285.8 | 100.5 | 339.7 | −30.3 |
| Net income | 86.3 | 164.3 | 65.6 | 86.2 | 149.3 | 183.2 | 117.1 | −83.5 | 70.6 | −305.1 |
| Growth | +90.5% | −60.1% | +31.4% | +73.3% | +22.6% | −36.0% | −171.3% | −532.2% | ||
| EPS, diluted | 1.86 | 3.59 | 1.44 | 1.89 | 3.26 | 4.04 | 2.94 | −2.13 | 1.79 | −7.79 |
| Growth | +93.0% | −59.9% | +31.3% | +72.5% | +23.9% | −27.2% | −172.4% | −535.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 284.0% | 857.8% | 1,242.0% | 1,570.7% | 3,587.4% | 2,551.2% | 29.6% | 12.5% | 30.5% | −2.5% |
| Net margin | 111.5% | 659.5% | 439.5% | 546.4% | 1,532.0% | 1,246.1% | 12.1% | −10.4% | 6.3% | −25.4% |
| Free cash flow margin | 247.8% | −29.6% | 404.6% | 731.5% | 1,276.9% | 501.5% | 0.9% | −12.5% | −8.9% | −7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 205.9 | 15.5 | 80.9 | 133.4 | 141.7 | 84.9 | 21.6 | −97.5 | −94.6 | −85.5 |
| Capital expenditure | −14.2 | −22.8 | −20.5 | −18.0 | −17.2 | −11.2 | −13.3 | −2.9 | −4.0 | −4.8 |
| Free cash flow | 191.7 | −7.4 | 60.3 | 115.4 | 124.5 | 73.7 | 8.3 | −100.4 | −98.6 | −90.4 |
| Growth | −103.8% | +91.2% | +7.9% | −40.8% | −88.7% | −1,304.0% | ||||
| Buybacks | 0.0 | −44.9 | 0.0 | 0.0 | 0.0 | −200.9 | −111.4 | 0.0 | 0.0 | −20.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 94.3 | 120.5 | 98.7 | 119.8 | 108.6 | 87.6 | 83.4 | 112.5 | 105.9 | 104.4 |
| Total debt | 1,815.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1,720.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 864.3 | 1,090.6 | 1,095.1 | 1,169.4 | 1,341.9 | 1,286.3 | 1,227.7 | 1,167.1 | 1,135.0 | 979.9 |
| Debt to equity | 2.10 | n/a | n/a | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 284.0% | 857.8% | 1,242.0% | 1,570.7% | 3,587.4% | 2,551.2% | 29.6% | 12.5% | 30.5% | −2.5% | |
| 175.3% | 643.3% | 600.0% | 744.2% | 2,143.5% | 1,703.0% | 16.0% | −10.3% | 9.8% | −20.2% | |
| 111.5% | 659.5% | 439.5% | 546.4% | 1,532.0% | 1,246.1% | 12.1% | −10.4% | 6.3% | −25.4% | |
| 247.8% | −29.6% | 404.6% | 731.5% | 1,276.9% | 501.5% | 0.9% | −12.5% | −8.9% | −7.5% | |
| Spending | ||||||||||
| 18.3% | 91.7% | 137.6% | 114.4% | 176.8% | 76.3% | 1.4% | 0.4% | 0.4% | 0.4% | |
| 32.1% | −6.8% | 15.4% | 16.8% | 19.7% | 21.9% | 23.8% | n/a | 19.2% | n/a | |
| Returns | ||||||||||
| 10.0% | 15.1% | 6.0% | 7.4% | 11.1% | 14.2% | 9.5% | −7.2% | 6.2% | −31.1% | |
| 2.7% | 4.4% | 1.7% | 1.9% | 3.4% | 4.2% | 2.8% | −1.8% | 1.4% | −6.0% | |
| Balance and payout | ||||||||||
| 2.10 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 70.7% | 68.9% | 71.1% | 72.3% | 69.2% | 69.7% | 69.2% | 72.6% | 75.8% | 79.6% | |
| 0.0% | n/a | 0.0% | 0.0% | 0.0% | 272.5% | 1,335.2% | n/a | n/a | n/a | |