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 | 690.1 | 958.0 | 1,037.7 | 1,126.3 | 1,226.7 | 1,414.4 | 1,769.4 | 1,972.2 | 2,115.8 | 2,490.0 |
| Growth | +38.8% | +8.3% | +8.5% | +8.9% | +15.3% | +25.1% | +11.5% | +7.3% | +17.7% | |
| Operating income | −4.7 | 26.2 | 42.6 | 37.8 | 92.6 | 107.0 | 159.9 | 205.8 | 264.6 | 405.9 |
| Net income | −9.2 | 11.6 | 29.5 | 40.7 | 42.3 | 62.6 | 106.5 | 138.7 | 257.5 | 290.2 |
| Growth | +154.3% | +37.8% | +4.0% | +48.1% | +69.9% | +30.2% | +85.7% | +12.7% | ||
| EPS, diluted | −0.40 | 0.43 | 0.93 | 1.47 | 1.50 | 2.15 | 3.48 | 4.44 | 8.27 | 9.38 |
| Growth | +116.3% | +58.1% | +2.0% | +43.3% | +61.9% | +27.6% | +86.3% | +13.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 6.1% | 9.3% | 10.6% | 9.6% | 14.6% | 14.4% | 15.5% | 17.1% | 20.1% | 23.0% |
| Operating margin | −0.7% | 2.7% | 4.1% | 3.4% | 7.5% | 7.6% | 9.0% | 10.4% | 12.5% | 16.3% |
| Net margin | −1.3% | 1.2% | 2.8% | 3.6% | 3.4% | 4.4% | 6.0% | 7.0% | 12.2% | 11.7% |
| Free cash flow margin | 4.8% | 1.6% | 2.5% | 2.4% | 7.3% | 7.9% | 8.9% | 21.0% | 19.7% | 14.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 44.3 | 24.8 | 39.5 | 42.1 | 122.9 | 158.9 | 219.1 | 478.6 | 497.1 | 440.0 |
| Capital expenditure | −10.9 | −9.4 | −13.2 | −15.4 | −32.9 | −46.7 | −60.9 | −64.4 | −81.0 | −77.3 |
| Free cash flow | 33.4 | 15.3 | 26.3 | 26.7 | 90.0 | 112.3 | 158.2 | 414.2 | 416.2 | 362.7 |
| Growth | −54.0% | +71.4% | +1.4% | +237.6% | +24.7% | +40.9% | +161.8% | +0.5% | −12.8% | |
| Buybacks | 0.0 | 0.0 | −4.7 | −3.2 | 0.0 | 0.0 | 0.0 | 0.0 | −70.6 | −74.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 42.8 | 84.0 | 94.1 | 45.7 | 47.7 | 60.9 | 181.5 | 471.6 | 664.2 | 390.7 |
| Total debt | 5.4 | 90.1 | 82.0 | 433.1 | 368.7 | 451.9 | 431.3 | 341.5 | 316.3 | 291.0 |
| Net cash (debt) | 37.4 | −6.2 | 12.1 | −387.4 | −321.0 | −390.9 | −249.8 | 130.0 | 347.9 | 99.7 |
| Shareholders’ equity | 107.4 | 141.3 | 164.4 | 219.9 | 267.3 | 358.8 | 474.6 | 618.9 | 808.1 | 1,108.5 |
| Debt to equity | 0.05 | 0.64 | 0.50 | 1.97 | 1.38 | 1.26 | 0.91 | 0.55 | 0.39 | 0.26 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 44.3 | 24.8 | 39.5 | 42.1 | 122.9 | 158.9 | 219.1 | 478.6 | 497.1 | 440.0 | |
| Growth | −44.1% | +59.4% | +6.6% | +192.1% | +29.3% | +37.9% | +118.4% | +3.9% | −11.5% | |
| 15.7 | 17.0 | 16.8 | 20.7 | 32.8 | 34.2 | 52.1 | 57.4 | 68.4 | 77.1 | |
| Investment | ||||||||||
| −10.9 | −9.4 | −13.2 | −15.4 | −32.9 | −46.7 | −60.9 | −64.4 | −81.0 | −77.3 | |
| calc | 33.4 | 15.3 | 26.3 | 26.7 | 90.0 | 112.3 | 158.2 | 414.2 | 416.2 | 362.7 |
| Growth | −54.0% | +71.4% | +1.4% | +237.6% | +24.7% | +40.9% | +161.8% | +0.5% | −12.8% | |
| calc | 1.44 | 0.57 | 0.97 | 0.98 | 3.19 | 3.86 | 5.18 | 13.27 | 13.36 | 11.72 |
| −8.2 | −55.9 | −11.4 | −410.4 | −30.5 | −223.4 | −89.8 | −87.8 | −185.8 | −551.9 | |
| Financing | ||||||||||
| 2.3 | 72.3 | −18.0 | 320.9 | −70.3 | 80.6 | −32.8 | −104.5 | −118.6 | −161.5 | |
| 0.0 | 0.0 | −4.7 | −3.2 | 0.0 | 0.0 | 0.0 | 0.0 | −70.6 | −74.2 | |
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.