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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 300.2 | 490.5 | 302.6 | 451.0 | 667.4 | 631.6 | 705.8 | 798.2 |
| Growth | +63.4% | −38.3% | +49.0% | +48.0% | −5.4% | +11.8% | +13.1% | |
| Operating income | 260.8 | 399.6 | 217.3 | 362.4 | 562.3 | 486.1 | 539.1 | 592.2 |
| Net income | 209.7 | 318.7 | 176.0 | 270.0 | 446.4 | 405.6 | 454.0 | 481.4 |
| Growth | +52.0% | −44.8% | +53.4% | +65.3% | −9.1% | +11.9% | +6.0% | |
| EPS, diluted | n/a | 41.09 | 22.70 | 34.83 | 19.26 | 5.86 | 6.57 | 6.97 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 86.9% | 81.5% | 71.8% | 80.4% | 84.3% | 77.0% | 76.4% | 74.2% |
| Net margin | 69.9% | 65.0% | 58.2% | 59.9% | 66.9% | 64.2% | 64.3% | 60.3% |
| Free cash flow margin | 49.2% | 63.3% | 66.7% | 55.2% | 64.2% | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 195.4 | 342.8 | 207.0 | 265.2 | 447.1 | 418.3 | 490.7 | 545.9 |
| Capital expenditure | −47.9 | −32.2 | −5.1 | −16.4 | −19.0 | n/a | n/a | n/a |
| Free cash flow | 147.6 | 310.6 | 202.0 | 248.7 | 428.2 | n/a | n/a | n/a |
| Growth | +110.5% | −35.0% | +23.2% | +72.1% | ||||
| Buybacks | −38.4 | −4.4 | 0.0 | −19.7 | −87.8 | −42.6 | −29.2 | −8.4 |
| Dividends paid | −31.7 | −46.5 | −201.7 | −85.3 | −247.3 | −100.0 | −347.3 | −147.8 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 123.4 | 303.6 | 281.0 | 428.2 | 510.8 | 725.2 | 369.8 | 144.8 |
| Shareholders’ equity | 244.7 | 512.1 | 485.2 | 651.7 | 772.9 | 1,043.2 | 1,132.5 | 1,458.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 86.9% | 81.5% | 71.8% | 80.4% | 84.3% | 77.0% | 76.4% | 74.2% | |
| 87.2% | 82.0% | 72.6% | 80.5% | 85.2% | 81.9% | 82.0% | 76.5% | |
| 69.9% | 65.0% | 58.2% | 59.9% | 66.9% | 64.2% | 64.3% | 60.3% | |
| 49.2% | 63.3% | 66.7% | 55.2% | 64.2% | n/a | n/a | n/a | |
| Spending | ||||||||
| 1.6% | 1.9% | 3.2% | 2.6% | 3.3% | 7.4% | 4.9% | 3.0% | |
| 15.9% | 6.6% | 1.7% | 3.6% | 2.8% | n/a | n/a | n/a | |
| 19.9% | 20.8% | 19.9% | 25.6% | 21.5% | 21.6% | 21.6% | 21.1% | |
| Returns | ||||||||
| 85.7% | 62.2% | 36.3% | 41.4% | 57.8% | 38.9% | 40.1% | 33.0% | |
| n/a | 53.3% | 30.8% | 35.3% | 50.9% | 35.1% | 36.4% | 29.7% | |
| Balance and payout | ||||||||
| n/a | 14.4% | 15.1% | 14.7% | 11.9% | 9.8% | 9.3% | 10.1% | |
| 15.1% | 14.6% | 114.5% | 31.6% | 55.4% | 24.6% | 76.5% | 30.7% | |
| 47.5% | 16.4% | 99.9% | 42.2% | 78.2% | n/a | n/a | n/a | |