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 | 202.9 | 308.2 | 477.3 | 661.1 | 836.0 | 1,196.5 | 1,577.8 | 1,946.1 | 2,444.8 | 2,896.3 |
| Growth | +51.9% | +54.9% | +38.5% | +26.5% | +43.1% | +31.9% | +23.3% | +25.6% | +18.5% | |
| Operating income | 57.5 | 69.4 | 107.3 | 112.2 | 144.2 | 124.8 | 113.7 | 200.5 | 427.2 | 589.3 |
| Net income | 20.5 | 50.8 | 88.1 | 108.3 | 242.3 | 137.8 | 53.4 | 178.9 | 393.1 | 443.3 |
| Growth | +148.0% | +73.5% | +22.9% | +123.7% | −43.1% | −61.2% | +235.2% | +119.7% | +12.8% | |
| EPS, diluted | −1.46 | 1.15 | 1.92 | 0.23 | 0.49 | 0.28 | 0.11 | 0.36 | 0.78 | 0.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 28.3% | 22.5% | 22.5% | 17.0% | 17.2% | 10.4% | 7.2% | 10.3% | 17.5% | 20.3% |
| Net margin | 10.1% | 16.5% | 18.5% | 16.4% | 29.0% | 11.5% | 3.4% | 9.2% | 16.1% | 15.3% |
| Free cash flow margin | 33.6% | 6.9% | 14.0% | 3.7% | 39.6% | 27.1% | 29.4% | 28.3% | 26.2% | 27.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 75.0 | 31.2 | 86.6 | 60.2 | 405.1 | 378.5 | 548.7 | 598.3 | 739.5 | 992.7 |
| Capital expenditure | −6.9 | −10.1 | −19.8 | −35.7 | −74.1 | −54.8 | −84.2 | −46.8 | −98.2 | −197.0 |
| Free cash flow | 68.1 | 21.1 | 66.8 | 24.5 | 331.0 | 323.7 | 464.6 | 551.5 | 641.2 | 795.7 |
| Growth | −69.0% | +216.4% | −63.3% | +1,250.4% | −2.2% | +43.5% | +18.7% | +16.3% | +24.1% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −646.6 | −234.8 | −1,380.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 133.4 | 156.0 | 207.2 | 130.9 | 437.4 | 754.2 | 1,030.5 | 895.1 | 1,369.5 | 658.2 |
| Shareholders’ equity | 164.4 | 245.6 | 394.6 | 612.5 | 1,013.1 | 1,527.3 | 2,115.3 | 2,164.2 | 2,949.1 | 2,484.4 |
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 | ||||||||||
| 202.9 | 308.2 | 477.3 | 661.1 | 836.0 | 1,196.5 | 1,577.8 | 1,946.1 | 2,444.8 | 2,896.3 | |
| Growth | +51.9% | +54.9% | +38.5% | +26.5% | +43.1% | +31.9% | +23.3% | +25.6% | +18.5% | |
| 39.9 | 66.2 | 114.1 | 156.2 | 178.8 | 221.6 | 281.1 | 365.6 | 472.0 | 619.1 | |
| 27.3 | 52.8 | 83.9 | 116.8 | 166.7 | 226.1 | 319.9 | 411.8 | 463.3 | 525.1 | |
| 32.2 | 58.4 | 84.9 | 143.0 | 171.6 | 374.7 | 525.2 | 520.3 | 535.8 | 518.5 | |
| 57.5 | 69.4 | 107.3 | 112.2 | 144.2 | 124.8 | 113.7 | 200.5 | 427.2 | 589.3 | |
| Growth | +20.6% | +54.7% | +4.5% | +28.5% | −13.4% | −8.9% | +76.4% | +113.1% | +38.0% | |
| 43.8 | 63.6 | 105.7 | 116.2 | 143.9 | 122.0 | 127.4 | 268.0 | 507.3 | 658.8 | |
| 23.4 | 12.8 | 17.6 | 7.9 | −98.4 | −15.7 | 74.0 | 89.1 | 114.2 | 215.5 | |
| 20.5 | 50.8 | 88.1 | 108.3 | 242.3 | 137.8 | 53.4 | 178.9 | 393.1 | 443.3 | |
| Growth | +148.0% | +73.5% | +22.9% | +123.7% | −43.1% | −61.2% | +235.2% | +119.7% | +12.8% | |
| Per share | ||||||||||
| −1.46 | 1.26 | 2.08 | 0.24 | 0.52 | 0.29 | 0.11 | 0.37 | 0.80 | 0.91 | |
| −1.46 | 1.15 | 1.92 | 0.23 | 0.49 | 0.28 | 0.11 | 0.36 | 0.78 | 0.90 | |
| Growth | +67.0% | −88.0% | +113.0% | −42.9% | −60.7% | +227.3% | +116.7% | +15.4% | ||
| 18.3 | 40.3 | 42.4 | 445.3 | 462.9 | 476.9 | 486.9 | 489.3 | 490.9 | 488.3 | |
| 18.3 | 44.1 | 45.8 | 478.1 | 489.9 | 498.5 | 499.9 | 500.2 | 501.9 | 493.6 | |
| Growth | +141.0% | +3.9% | +944.0% | +2.5% | +1.8% | +0.3% | +0.1% | +0.3% | −1.7% | |
† The diluted share count jumps at 2017 and 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.