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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 136.7 | 189.1 | 259.0 | 222.7 | 214.1 | 31.3 | −180.1 | −313.3 | 104.3 | |
| Growth | +38.4% | +37.0% | −14.0% | −3.8% | −85.4% | −675.7% | |||
| n/a | n/a | n/a | n/a | 39.5 | 49.7 | 57.2 | 59.9 | 30.5 | |
| Investment | |||||||||
| −21.4 | −38.6 | −72.6 | −126.8 | −149.3 | −169.3 | −170.5 | −108.2 | −23.5 | |
| calc | 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% | ||||
| calc | 2.54 | 3.14 | 3.71 | 1.82 | 1.16 | −2.38 | −6.13 | −7.38 | 1.37 |
| −85.4 | −156.6 | −152.9 | −236.6 | −484.2 | −417.0 | −268.9 | 416.3 | 379.9 | |
| Financing | |||||||||
| 7.2 | −8.0 | −73.0 | 640.5 | −15.2 | 654.6 | −12.0 | −20.1 | −348.9 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −50.2 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.