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 | 336.6 | 393.1 | 231.2 | 227.6 | 246.3 | 328.3 | 454.8 | 461.1 | 556.6 | 707.6 |
| Growth | +16.8% | −41.2% | −1.6% | +8.2% | +33.3% | +38.5% | +1.4% | +20.7% | +27.1% | |
| Operating income | 33.6 | 54.4 | −87.0 | −100.1 | −44.1 | 24.3 | 76.9 | 153.6 | 183.0 | 260.2 |
| Net income | 6.8 | −22.9 | −158.0 | −86.0 | −40.5 | 18.3 | −14.3 | 333.9 | 179.8 | 230.5 |
| Growth | −435.2% | −178.1% | −46.1% | +28.2% | ||||||
| EPS, diluted | 0.06 | −0.21 | −1.46 | −0.77 | −0.36 | 0.16 | −0.13 | 3.01 | 1.65 | 2.11 |
| Growth | −450.0% | −181.3% | −45.2% | +27.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 76.8% | 77.4% | 75.3% | 78.6% | 76.3% | 77.6% | 80.2% | 79.6% |
| Operating margin | 10.0% | 13.8% | −37.6% | −44.0% | −17.9% | 7.4% | 16.9% | 33.3% | 32.9% | 36.8% |
| Net margin | 2.0% | −5.8% | −68.3% | −37.8% | −16.4% | 5.6% | −3.1% | 72.4% | 32.3% | 32.6% |
| Free cash flow margin | 25.9% | 27.5% | 32.6% | 53.6% | 63.2% | 59.5% | 46.8% | 37.4% | 35.9% | 47.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 95.6 | 117.4 | 86.2 | 128.5 | 185.5 | 209.2 | 230.4 | 195.8 | 230.6 | 360.0 |
| Capital expenditure | −8.6 | −9.4 | −10.8 | −6.5 | −29.7 | −13.8 | −17.5 | −23.2 | −30.7 | −26.8 |
| Free cash flow | 87.0 | 108.1 | 75.5 | 122.1 | 155.7 | 195.4 | 212.9 | 172.5 | 199.9 | 333.2 |
| Growth | +24.1% | −30.2% | +61.8% | +27.6% | +25.5% | +8.9% | −19.0% | +15.9% | +66.7% | |
| Buybacks | 0.0 | −50.0 | −50.0 | 0.0 | −50.1 | −100.1 | −100.4 | −100.5 | −113.3 | −7.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 135.3 | 225.8 | 115.9 | 102.2 | 129.0 | 107.9 | 125.3 | 94.8 | 99.8 | 182.8 |
| Shareholders’ equity | 552.8 | 571.6 | 1,012.1 | 975.4 | 912.7 | 862.4 | 779.3 | 1,038.1 | 1,120.7 | 1,364.4 |
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 | ||||||||||
| n/a | n/a | 76.8% | 77.4% | 75.3% | 78.6% | 76.3% | 77.6% | 80.2% | 79.6% | |
| 10.0% | 13.8% | −37.6% | −44.0% | −17.9% | 7.4% | 16.9% | 33.3% | 32.9% | 36.8% | |
| 6.7% | 10.4% | −30.5% | −36.3% | −14.8% | 7.1% | −1.7% | 40.6% | 35.9% | 39.8% | |
| 2.0% | −5.8% | −68.3% | −37.8% | −16.4% | 5.6% | −3.1% | 72.4% | 32.3% | 32.6% | |
| 25.9% | 27.5% | 32.6% | 53.6% | 63.2% | 59.5% | 46.8% | 37.4% | 35.9% | 47.1% | |
| Spending | ||||||||||
| 38.6% | 37.9% | 68.5% | 68.9% | 56.8% | 41.3% | 34.9% | 34.0% | 29.3% | 26.5% | |
| 28.3% | 28.2% | 42.5% | 44.2% | 35.1% | 27.7% | 23.5% | 23.5% | 18.7% | 16.3% | |
| 2.5% | 2.4% | 4.7% | 2.8% | 12.1% | 4.2% | 3.8% | 5.0% | 5.5% | 3.8% | |
| 69.9% | 155.8% | n/a | n/a | n/a | 21.3% | n/a | −78.4% | 10.1% | 18.3% | |
| Returns | ||||||||||
| 1.2% | −4.0% | −15.6% | −8.8% | −4.4% | 2.1% | −1.8% | 32.2% | 16.0% | 16.9% | |
| 0.9% | −2.6% | −11.6% | −6.4% | −3.2% | 1.5% | −1.4% | 26.5% | 13.4% | 15.1% | |
| Balance and payout | ||||||||||
| 29.4% | 35.9% | 25.6% | 27.4% | 27.1% | 30.0% | 23.0% | 17.5% | 16.6% | 10.8% | |
| 0.0% | 46.3% | 66.3% | 0.0% | 32.2% | 51.2% | 47.2% | 58.3% | 56.7% | 2.1% | |