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 | n/a | n/a | n/a | 9.4 | 7.1 | 7.5 | 86.2 | 99.2 | 116.8 | 141.1 |
| Growth | −24.3% | +6.0% | +1,045.0% | +15.2% | +17.7% | +20.8% | ||||
| Net income | −96.5 | 21.7 | 88.7 | 51.6 | 80.1 | 110.7 | 130.2 | 192.3 | 217.5 | 228.2 |
| Growth | +309.2% | −41.9% | +55.3% | +38.2% | +17.7% | +47.7% | +13.1% | +4.9% | ||
| EPS, diluted | −2.17 | 0.39 | 1.55 | 0.90 | 1.37 | 1.88 | 2.27 | 3.49 | 4.29 | 4.92 |
| Growth | +297.4% | −41.9% | +52.2% | +37.2% | +20.7% | +53.7% | +22.9% | +14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | 549.9% | 1,127.8% | 1,470.3% | 151.1% | 193.8% | 186.3% | 161.7% |
| Free cash flow margin | n/a | n/a | n/a | 691.9% | 1,646.9% | 1,094.1% | 132.9% | 175.5% | 175.5% | 182.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −162.0 | −28.1 | −174.0 | 66.9 | 120.7 | 83.9 | 119.6 | 186.9 | 209.9 | 265.0 |
| Capital expenditure | −8.0 | −0.5 | −2.4 | −2.0 | −3.7 | −1.5 | −5.1 | −12.7 | −5.0 | −7.1 |
| Free cash flow | −170.0 | −28.6 | −176.3 | 64.9 | 116.9 | 82.3 | 114.5 | 174.2 | 204.9 | 257.9 |
| Growth | +80.3% | −29.6% | +39.0% | +52.1% | +17.7% | +25.9% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −40.0 | −60.0 | −100.0 | −252.4 | −378.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 999.1 | 908.9 | 554.3 | 944.5 | 345.5 | 601.8 | 888.2 | 1,038.1 | 570.1 | 112.6 |
| Total debt | 263.1 | 42.3 | 41.7 | 41.0 | 40.3 | 39.5 | 10.0 | 38.6 | 14.1 | n/a |
| Net cash (debt) | 736.0 | 866.6 | 512.6 | 903.5 | 305.2 | 562.3 | 878.2 | 999.5 | 556.0 | n/a |
| Shareholders’ equity | 299.0 | 324.1 | 406.8 | 484.5 | 581.2 | 652.5 | 694.0 | 807.3 | 789.8 | 689.8 |
| Debt to equity | 0.88 | 0.13 | 0.10 | 0.08 | 0.07 | 0.06 | 0.01 | 0.05 | 0.02 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | n/a | n/a | 9.4 | 7.1 | 7.5 | 86.2 | 99.2 | 116.8 | 141.1 | |
| Growth | −24.3% | +6.0% | +1,045.0% | +15.2% | +17.7% | +20.8% | ||||
| 1.0 | 0.2 | 0.1 | 0.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| −69.5 | 40.4 | 119.8 | 72.5 | 108.3 | 144.2 | 177.9 | 256.8 | 292.2 | 303.0 | |
| −12.7 | 23.1 | 32.2 | 21.2 | 27.7 | 33.7 | 47.7 | 64.5 | 74.6 | 74.8 | |
| −96.5 | 21.7 | 88.7 | 51.6 | 80.1 | 110.7 | 130.2 | 192.3 | 217.5 | 228.2 | |
| Growth | +309.2% | −41.9% | +55.3% | +38.2% | +17.7% | +47.7% | +13.1% | +4.9% | ||
| Per share | ||||||||||
| −2.17 | 0.39 | 1.57 | 0.91 | 1.39 | 1.93 | 2.30 | 3.52 | 4.35 | 4.99 | |
| −2.17 | 0.39 | 1.55 | 0.90 | 1.37 | 1.88 | 2.27 | 3.49 | 4.29 | 4.92 | |
| Growth | +297.4% | −41.9% | +52.2% | +37.2% | +20.7% | +53.7% | +22.9% | +14.7% | ||
| 44.6 | 55.7 | 56.3 | 56.8 | 57.5 | 57.2 | 56.6 | 54.5 | 50.1 | 45.8 | |
| 44.6 | 56.2 | 57.1 | 57.3 | 58.4 | 58.8 | 57.3 | 55.1 | 50.7 | 46.4 | |
| Growth | +26.0% | +1.6% | +0.5% | +1.9% | +0.7% | −2.7% | −3.9% | −7.9% | −8.5% | |