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 | 384.4 | 617.7 | 764.9 | 1,106.6 | 910.0 | 1,098.5 | 985.0 | 672.5 | 900.2 | 1,117.3 |
| Growth | +60.7% | +23.8% | +44.7% | −17.8% | +20.7% | −10.3% | −31.7% | +33.9% | +24.1% | |
| Operating income | 52.1 | 33.1 | 56.2 | 50.7 | −6.6 | 8.0 | −32.8 | −40.6 | 44.6 | 64.8 |
| Net income | n/a | n/a | n/a | n/a | −48.3 | 69.1 | −188.0 | −122.4 | −41.7 | 151.3 |
| Growth | −371.9% | |||||||||
| EPS, diluted | 2.15 | 1.14 | 6.85 | 1.22 | −3.71 | 5.05 | −14.69 | −9.46 | −3.14 | 10.78 |
| Growth | −47.0% | +500.9% | −82.2% | −404.1% | −390.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 40.7% | 39.9% | 39.1% | 40.6% | 37.4% | 37.5% | 43.1% | 34.4% | 31.5% |
| Operating margin | 13.6% | 5.4% | 7.3% | 4.6% | −0.7% | 0.7% | −3.3% | −6.0% | 5.0% | 5.8% |
| Net margin | n/a | n/a | n/a | n/a | −5.3% | 6.3% | −19.1% | −18.2% | −4.6% | 13.5% |
| Free cash flow margin | 8.4% | 15.5% | 14.3% | 12.4% | 7.6% | 8.8% | 3.2% | 8.2% | 5.7% | 5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 64.2 | 103.5 | 123.9 | 157.2 | 111.3 | 131.3 | 43.0 | 67.6 | 62.3 | 73.1 |
| Capital expenditure | −32.0 | −8.0 | −14.9 | −20.0 | −42.1 | −35.1 | −11.4 | −12.5 | −11.2 | −12.4 |
| Free cash flow | 32.3 | 95.5 | 109.0 | 137.1 | 69.2 | 96.2 | 31.5 | 55.0 | 51.0 | 60.7 |
| Growth | +196.0% | +14.2% | +25.8% | −49.6% | +39.1% | −67.2% | +74.6% | −7.3% | +18.9% | |
| Buybacks | −48.5 | −19.9 | −93.7 | −5.5 | 0.0 | −40.0 | −43.0 | 0.0 | 0.0 | n/a |
| Dividends paid | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 91.1 | 368.6 | 105.1 | 60.2 | 169.9 | 251.2 | 298.8 | 112.1 | 106.6 | 81.1 |
| Total debt | 0.0 | 238.2 | 375.9 | 339.4 | 611.4 | 644.2 | 816.0 | 528.7 | 469.1 | 391.6 |
| Net cash (debt) | 91.1 | 130.4 | −270.8 | −279.1 | −441.5 | −392.9 | −517.2 | −416.7 | −362.5 | −310.5 |
| Shareholders’ equity | 231.4 | 294.9 | 346.2 | 402.3 | 364.8 | 448.0 | 207.9 | 124.1 | 108.8 | 286.8 |
| Debt to equity | 0.00 | 0.81 | 1.09 | 0.84 | 1.68 | 1.44 | 3.92 | 4.26 | 4.31 | 1.37 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 91.1 | 368.6 | 105.1 | 60.2 | 169.9 | 251.2 | 298.8 | 112.1 | 106.6 | 81.1 | |
| 41.4 | 53.4 | 91.1 | 113.5 | 89.8 | 97.7 | 83.1 | 55.0 | 97.8 | 110.6 | |
| 35.5 | 36.4 | 23.2 | 31.4 | 62.4 | 72.5 | 59.2 | 50.5 | 42.8 | 32.8 | |
| 56.5 | 113.4 | 348.3 | 420.1 | 420.1 | 420.1 | 420.1 | 381.5 | 381.5 | 381.5 | |
| 323.4 | 693.5 | 896.1 | 948.0 | 1,189.0 | 1,299.4 | 1,199.3 | 802.8 | 767.7 | 855.7 | |
| Growth | +114.4% | +29.2% | +5.8% | +25.4% | +9.3% | −7.7% | −33.1% | −4.4% | +11.5% | |
| Liabilities | ||||||||||
| n/a | 0.0 | 125.0 | 75.0 | 0.0 | 166.0 | 2.5 | 3.1 | 124.9 | 3.9 | |
| 0.0 | 238.2 | 250.9 | 264.4 | 611.4 | 478.2 | 813.5 | 525.6 | 344.1 | 387.7 | |
| calc | 0.0 | 238.2 | 375.9 | 339.4 | 611.4 | 644.2 | 816.0 | 528.7 | 469.1 | 391.6 |
| 92.0 | 398.6 | 549.9 | 545.6 | 824.2 | 851.4 | 991.4 | 678.6 | 658.9 | 568.9 | |
| Equity | ||||||||||
| −722.6 | −708.4 | −610.5 | −592.7 | −640.9 | −571.8 | −715.3 | −837.7 | −879.4 | −728.1 | |
| 231.4 | 294.9 | 346.2 | 402.3 | 364.8 | 448.0 | 207.9 | 124.1 | 108.8 | 286.8 | |
| Growth | +27.4% | +17.4% | +16.2% | −9.3% | +22.8% | −53.6% | −40.3% | −12.3% | +163.5% | |
| Per share and net cash | ||||||||||
| calc | 91.1 | 130.4 | −270.8 | −279.1 | −441.5 | −392.9 | −517.2 | −416.7 | −362.5 | −310.5 |
| 11.8 | 12.0 | 12.8 | 13.0 | 13.1 | 13.1 | 12.8 | 13.0 | 13.4 | 13.8 | |
| calc | 19.63 | 24.62 | 27.03 | 30.86 | 27.79 | 34.21 | 16.23 | 9.52 | 8.13 | 20.83 |
Lines marked calc are worked out here from filed figures; point at one for how.