Closing prices at the end of each trading day, from 8 Feb 2018. 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 | 297.9 | 413.4 | 413.4 | 612.4 | 775.4 | 890.3 | 854.8 | 821.0 | 893.5 | 1,306.1 |
| Growth | +38.8% | +0.0% | +48.1% | +26.6% | +14.8% | −4.0% | −4.0% | +8.8% | +46.2% | |
| Operating income | 24.5 | 90.2 | 114.5 | 164.6 | 314.7 | 373.8 | 399.1 | 328.5 | 427.5 | 478.4 |
| Net income | −6.1 | 25.8 | 63.7 | 92.5 | 212.5 | 278.4 | 275.5 | 213.2 | 288.9 | 330.1 |
| Growth | +146.7% | +45.2% | +129.8% | +31.0% | −1.0% | −22.6% | +35.5% | +14.3% | ||
| EPS, diluted | −0.12 | 0.43 | 0.90 | 1.26 | 2.88 | 3.75 | 3.81 | 3.12 | 4.38 | 4.08 |
| Growth | +109.3% | +40.0% | +128.6% | +30.2% | +1.6% | −18.1% | +40.4% | −6.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 8.2% | 21.8% | 27.7% | 26.9% | 40.6% | 42.0% | 46.7% | 40.0% | 47.8% | 36.6% |
| Net margin | −2.0% | 6.2% | 15.4% | 15.1% | 27.4% | 31.3% | 32.2% | 26.0% | 32.3% | 25.3% |
| Free cash flow margin | 12.9% | 22.0% | 31.9% | 36.3% | 31.3% | 40.8% | 38.6% | 39.6% | 37.9% | 29.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.5 | 96.2 | 134.3 | 227.4 | 250.6 | 376.2 | 335.2 | 330.3 | 340.0 | 385.5 |
| Capital expenditure | −1.2 | −5.1 | −2.5 | −5.2 | −8.1 | −12.7 | −5.2 | −5.2 | −1.3 | −4.2 |
| Free cash flow | 38.4 | 91.1 | 131.8 | 222.1 | 242.6 | 363.5 | 330.0 | 325.1 | 338.7 | 381.3 |
| Growth | +137.3% | +44.7% | +68.5% | +9.2% | +49.9% | −9.2% | −1.5% | +4.2% | +12.6% | |
| Buybacks | −10.5 | −4.7 | −8.2 | −15.5 | −29.9 | −31.5 | −101.2 | −139.3 | −103.6 | −195.6 |
| Dividends paid | −0.6 | −135.2 | −0.8 | −7.4 | −16.2 | −37.2 | −69.2 | −85.4 | −101.1 | −157.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.4 | 12.9 | 51.5 | 37.1 | 22.7 | 69.5 | 38.2 | 123.5 | 126.7 | 163.7 |
| Total debt | 418.5 | 483.2 | 268.9 | 924.5 | 769.0 | 1,127.9 | 985.5 | 989.3 | 963.9 | 970.0 |
| Net cash (debt) | −402.1 | −470.3 | −217.4 | −887.4 | −746.3 | −1,058.4 | −947.3 | −865.7 | −837.1 | −806.3 |
| Shareholders’ equity | 331.0 | 231.2 | 455.5 | 537.9 | 707.5 | 929.9 | 1,065.4 | 1,053.0 | 1,121.6 | 2,424.7 |
| Debt to equity | 1.26 | 2.09 | 0.59 | 1.72 | 1.09 | 1.21 | 0.93 | 0.94 | 0.86 | 0.40 |
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 | ||||||||||
| 39.5 | 96.2 | 134.3 | 227.4 | 250.6 | 376.2 | 335.2 | 330.3 | 340.0 | 385.5 | |
| Growth | +143.2% | +39.7% | +69.3% | +10.2% | +50.1% | −10.9% | −1.5% | +2.9% | +13.4% | |
| 30.4 | 29.9 | 23.3 | 23.9 | 16.4 | 18.8 | 43.2 | 41.6 | 30.2 | 72.9 | |
| Investment | ||||||||||
| −1.2 | −5.1 | −2.5 | −5.2 | −8.1 | −12.7 | −5.2 | −5.2 | −1.3 | −4.2 | |
| calc | 38.4 | 91.1 | 131.8 | 222.1 | 242.6 | 363.5 | 330.0 | 325.1 | 338.7 | 381.3 |
| Growth | +137.3% | +44.7% | +68.5% | +9.2% | +49.9% | −9.2% | −1.5% | +4.2% | +12.6% | |
| calc | 0.77 | 1.53 | 1.87 | 3.02 | 3.29 | 4.90 | 4.57 | 4.77 | 5.14 | 5.74 |
| −210.1 | −8.5 | −11.5 | −849.8 | −12.3 | −556.6 | −6.3 | −7.8 | −4.0 | 76.6 | |
| Financing | ||||||||||
| 171.8 | −91.3 | −84.2 | 608.0 | −252.7 | 227.2 | −360.2 | −237.1 | −332.8 | −425.5 | |
| −0.6 | −135.2 | −0.8 | −7.4 | −16.2 | −37.2 | −69.2 | −85.4 | −101.1 | −157.0 | |
| −10.5 | −4.7 | −8.2 | −15.5 | −29.9 | −31.5 | −101.2 | −139.3 | −103.6 | −195.6 | |
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.