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 | 380.4 | 503.6 | 673.6 | 902.9 | 1,183.7 | 1,594.8 | 1,988.3 | 2,202.4 | 2,400.4 | 2,515.1 |
| Growth | +32.4% | +33.8% | +34.0% | +31.1% | +34.7% | +24.7% | +10.8% | +9.0% | +4.8% | |
| Operating income | −12.9 | −5.3 | −16.4 | −45.7 | −113.2 | −301.8 | −649.5 | −198.8 | 2.7 | 120.6 |
| Net income | −16.2 | −4.2 | −26.2 | −53.6 | −83.0 | −376.3 | −879.2 | −165.2 | −58.3 | 43.4 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.64 | −0.94 | −4.10 | −9.23 | −1.74 | −0.63 | 0.48 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 75.8% | 75.9% | 76.7% | 74.4% | 72.7% | 71.9% | 67.7% | 69.8% | 70.6% | 71.2% |
| Operating margin | −3.4% | −1.1% | −2.4% | −5.1% | −9.6% | −18.9% | −32.7% | −9.0% | 0.1% | 4.8% |
| Net margin | −4.3% | −0.8% | −3.9% | −5.9% | −7.0% | −23.6% | −44.2% | −7.5% | −2.4% | 1.7% |
| Free cash flow margin | 4.1% | 4.3% | 6.7% | 4.1% | −6.7% | 7.7% | 8.0% | 17.1% | 19.1% | 23.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.7 | 41.2 | 72.1 | 64.8 | −35.2 | 152.2 | 191.3 | 399.7 | 483.3 | 617.4 |
| Capital expenditure | −14.2 | −19.5 | −27.1 | −27.8 | −43.6 | −29.0 | −32.7 | −23.5 | −25.0 | −30.1 |
| Free cash flow | 15.5 | 21.7 | 45.0 | 37.1 | −78.8 | 123.2 | 158.6 | 376.1 | 458.3 | 587.3 |
| Growth | +40.0% | +107.7% | −17.6% | −312.5% | +28.7% | +137.2% | +21.8% | +28.2% | ||
| Buybacks | n/a | 0.0 | −15.0 | 0.0 | 0.0 | 0.0 | −99.8 | −311.1 | −322.4 | −334.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 160.4 | 181.2 | 566.3 | 343.6 | 639.9 | 267.2 | 270.0 | 222.2 | 242.8 | 132.6 |
| Total debt | 14.8 | n/a | n/a | n/a | n/a | n/a | 1,638.4 | 1,545.5 | 1,529.1 | 1,253.8 |
| Net cash (debt) | 145.5 | n/a | n/a | n/a | n/a | n/a | −1,368.4 | −1,323.3 | −1,286.3 | −1,121.2 |
| Shareholders’ equity | 164.2 | 228.3 | 317.6 | 745.7 | 308.5 | 339.0 | −482.8 | −502.6 | −550.9 | −588.1 |
| Debt to equity | 0.09 | 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 | ||||||||||
| 75.8% | 75.9% | 76.7% | 74.4% | 72.7% | 71.9% | 67.7% | 69.8% | 70.6% | 71.2% | |
| −3.4% | −1.1% | −2.4% | −5.1% | −9.6% | −18.9% | −32.7% | −9.0% | 0.1% | 4.8% | |
| −4.2% | −0.8% | −3.9% | −6.3% | −6.9% | −23.4% | −44.0% | −7.1% | −2.0% | 2.2% | |
| −4.3% | −0.8% | −3.9% | −5.9% | −7.0% | −23.6% | −44.2% | −7.5% | −2.4% | 1.7% | |
| 4.1% | 4.3% | 6.7% | 4.1% | −6.7% | 7.7% | 8.0% | 17.1% | 19.1% | 23.4% | |
| Spending | ||||||||||
| 17.2% | 14.9% | 15.0% | 15.1% | 16.0% | 19.4% | 18.2% | 15.2% | 13.7% | 12.6% | |
| 14.6% | 14.4% | 15.3% | 15.7% | 16.9% | 17.8% | 14.7% | 15.1% | 11.1% | 10.3% | |
| 3.7% | 3.9% | 4.0% | 3.1% | 3.7% | 1.8% | 1.6% | 1.1% | 1.0% | 1.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 22.8% | |
| Returns | ||||||||||
| −9.9% | −1.8% | −8.3% | −7.2% | −26.9% | −111.0% | n/a | n/a | n/a | n/a | |
| −6.4% | −1.2% | −2.9% | −3.7% | −3.8% | −14.6% | −42.4% | −8.5% | −3.3% | 2.9% | |
| Balance and payout | ||||||||||
| 0.09 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 48.5% | 36.5% | 64.5% | 48.6% | 85.7% | 79.1% | 113.7% | 115.6% | 119.7% | 126.2% | |
| n/a | 0.0% | 33.3% | 0.0% | n/a | 0.0% | 62.9% | 82.7% | 70.3% | 56.9% | |