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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 607.0 | 937.2 | 1,425.7 | 1,459.3 | 1,963.9 | 3,110.3 | 2,976.5 | 901.5 | 1,184.4 |
| Growth | +54.4% | +52.1% | +2.4% | +34.6% | +58.4% | −4.3% | −69.7% | +31.4% | |
| Operating income | 91.1 | 139.4 | 189.9 | 142.6 | 207.1 | 166.1 | 40.2 | −1,708.3 | −301.7 |
| Net income | 84.2 | 128.8 | 146.5 | 140.3 | 169.2 | 441.7 | 34.3 | −1,806.4 | −405.4 |
| Growth | +53.1% | +13.8% | −4.2% | +20.6% | +161.1% | −92.2% | −5,361.9% | ||
| EPS, diluted | 1.85 | 2.69 | 2.90 | 2.66 | 3.06 | 1.65 | 0.60 | −31.64 | −6.88 |
| Growth | +45.4% | +7.8% | −8.3% | +15.0% | −46.1% | −63.6% | −5,373.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.4% | 34.1% | 33.6% | 31.6% | 32.0% | 27.2% | 23.6% | −97.3% | 16.6% |
| Operating margin | 15.0% | 14.9% | 13.3% | 9.8% | 10.5% | 5.3% | 1.4% | −189.5% | −25.5% |
| Net margin | 13.9% | 13.7% | 10.3% | 9.6% | 8.6% | 14.2% | 1.2% | −200.4% | −34.2% |
| Free cash flow margin | 19.0% | 16.1% | 13.1% | 6.6% | 3.3% | −4.4% | −11.8% | −46.8% | 6.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 136.7 | 189.1 | 259.0 | 222.7 | 214.1 | 31.3 | −180.1 | −313.3 | 104.3 |
| Capital expenditure | −21.4 | −38.6 | −72.6 | −126.8 | −149.3 | −169.3 | −170.5 | −108.2 | −23.5 |
| Free cash flow | 115.3 | 150.5 | 186.4 | 95.9 | 64.9 | −138.1 | −350.6 | −421.5 | 80.8 |
| Growth | +30.5% | +23.9% | −48.6% | −32.3% | −312.8% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −50.2 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 163.2 | 187.8 | 223.9 | 827.1 | 530.1 | 783.1 | 338.5 | 274.6 | 455.1 |
| Shareholders’ equity | 397.5 | 562.4 | 811.7 | 1,085.8 | 1,310.0 | 2,176.4 | 2,411.9 | 658.3 | 427.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 163.2 | 187.8 | 223.9 | 827.1 | 530.1 | 783.1 | 338.5 | 274.6 | 455.1 | |
| 109.5 | 173.6 | 298.4 | 218.7 | 456.3 | 905.1 | 622.4 | 160.4 | 267.4 | |
| 83.0 | 141.5 | 170.8 | 331.7 | 380.1 | 729.2 | 1,443.4 | 645.9 | 552.6 | |
| 51.2 | 119.3 | 177.0 | 303.4 | 410.4 | 544.0 | 614.6 | 343.4 | 269.4 | |
| n/a | 34.9 | 129.7 | 140.5 | 129.6 | 31.2 | 43.0 | 48.4 | 50.1 | |
| 641.3 | 964.5 | 1,494.6 | 2,437.1 | 2,901.0 | 4,265.9 | 4,587.7 | 2,646.5 | 2,182.2 | |
| Growth | +50.4% | +55.0% | +63.1% | +19.0% | +47.1% | +7.5% | −42.3% | −17.5% | |
| Equity | |||||||||
| 66.2 | 191.1 | 337.7 | 478.0 | 650.1 | 743.8 | 778.2 | −1,028.2 | −1,433.6 | |
| 397.5 | 562.4 | 811.7 | 1,085.8 | 1,310.0 | 2,176.4 | 2,411.9 | 658.3 | 427.5 | |
| Growth | +41.5% | +44.3% | +33.8% | +20.7% | +66.1% | +10.8% | −72.7% | −35.1% | |
| Per share and net cash | |||||||||
| 43.8 | 46.1 | 48.9 | 51.6 | 52.8 | 56.1 | 57.1 | 58.0 | 60.4 | |
| calc | 9.07 | 12.21 | 16.60 | 21.06 | 24.80 | 38.77 | 42.22 | 11.35 | 7.08 |
Lines marked calc are worked out here from filed figures; point at one for how.