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 | 222.1 | 332.0 | 651.6 | 821.4 | 693.2 | 1,427.4 | 1,437.2 | 949.3 | 1,265.5 | 1,042.5 |
| Growth | +49.5% | +96.3% | +26.1% | −15.6% | +105.9% | +0.7% | −33.9% | +33.3% | −17.6% | |
| Operating income | −109.3 | 38.8 | 131.9 | 73.7 | 84.0 | 739.4 | 607.6 | 238.5 | 383.0 | 136.9 |
| Net income | −154.2 | −9.8 | 58.4 | −16.2 | 9.7 | 680.5 | 566.0 | 173.6 | 304.7 | 84.2 |
| Growth | −127.7% | +6,944.8% | −16.8% | −69.3% | +75.5% | −72.4% | ||||
| EPS, diluted | −3.24 | −0.16 | 0.76 | −0.17 | 0.10 | 6.71 | 5.52 | 1.75 | 2.80 | 0.73 |
| Growth | −122.4% | +6,610.0% | −17.7% | −68.3% | +60.0% | −73.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −49.2% | 11.7% | 20.2% | 9.0% | 12.1% | 51.8% | 42.3% | 25.1% | 30.3% | 13.1% |
| Net margin | −69.4% | −2.9% | 9.0% | −2.0% | 1.4% | 47.7% | 39.4% | 18.3% | 24.1% | 8.1% |
| Free cash flow margin | −193.3% | −18.3% | −24.5% | −31.5% | 14.2% | 44.6% | 51.8% | 33.5% | 32.9% | 20.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −33.2 | 82.8 | 169.0 | 88.5 | 170.6 | 767.1 | 769.9 | 335.8 | 471.2 | 295.9 |
| Capital expenditure | −396.2 | −143.7 | −328.6 | −347.1 | −72.1 | −130.1 | −25.4 | −18.1 | −55.1 | −84.0 |
| Free cash flow | −429.4 | −60.9 | −159.6 | −258.6 | 98.5 | 636.9 | 744.5 | 317.7 | 416.1 | 211.9 |
| Growth | +546.7% | +16.9% | −57.3% | +31.0% | −49.1% | |||||
| Buybacks | 0.0 | 0.0 | −3.1 | −20.5 | 0.0 | −10.3 | −20.1 | −393.1 | −25.3 | −98.1 |
| Dividends paid | n/a | 0.0 | 0.0 | −4.8 | −4.8 | −230.2 | −668.7 | −158.1 | −277.0 | −34.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 181.8 | 257.9 | 204.9 | 117.8 | 183.2 | 450.3 | 269.8 | 227.5 | 425.1 | 488.5 |
| Shareholders’ equity | 1,037.2 | 1,088.1 | 1,520.0 | 1,544.0 | 1,549.5 | 2,080.0 | 2,019.3 | 1,660.1 | 2,481.8 | 2,449.3 |
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 | ||||||||||
| 181.8 | 257.9 | 204.9 | 117.8 | 183.2 | 450.3 | 269.8 | 227.5 | 425.1 | 488.5 | |
| 12.6 | 18.5 | 38.4 | 58.8 | 38.1 | 81.1 | 84.0 | 68.6 | 79.3 | 83.6 | |
| 14.5 | 19.3 | 27.4 | 51.2 | 47.3 | 75.1 | 67.2 | 62.4 | 78.6 | 51.5 | |
| 1,771.8 | 1,823.7 | 2,716.0 | 2,965.5 | 2,877.1 | 3,013.0 | 2,881.6 | 2,539.7 | 3,235.9 | 2,962.2 | |
| 2,011.7 | 2,145.8 | 3,022.1 | 3,238.7 | 3,191.8 | 3,754.7 | 3,433.6 | 3,028.3 | 4,086.4 | 3,805.4 | |
| Growth | +6.7% | +40.8% | +7.2% | −1.4% | +17.6% | −8.6% | −11.8% | +34.9% | −6.9% | |
| Liabilities | ||||||||||
| 974.5 | 1,057.7 | 1,502.1 | 1,694.6 | 1,642.3 | 1,674.7 | 1,414.3 | 1,368.2 | 1,604.6 | 1,356.1 | |
| Equity | ||||||||||
| −1,026.5 | −1,036.3 | −980.2 | −1,001.2 | −996.3 | −546.3 | −648.7 | −633.2 | −605.6 | −555.8 | |
| 1,037.2 | 1,088.1 | 1,520.0 | 1,544.0 | 1,549.5 | 2,080.0 | 2,019.3 | 1,660.1 | 2,481.8 | 2,449.3 | |
| Growth | +4.9% | +39.7% | +1.6% | +0.4% | +34.2% | −2.9% | −17.8% | +49.5% | −1.3% | |
| Per share and net cash | ||||||||||
| 56.6 | 64.2 | 92.3 | 96.1 | 97.1 | 102.3 | 102.9 | 84.0 | 117.6 | 113.4 | |
| calc | 18.32 | 16.96 | 16.47 | 16.07 | 15.95 | 20.33 | 19.63 | 19.76 | 21.10 | 21.59 |
Lines marked calc are worked out here from filed figures; point at one for how.