Closing prices at the end of each trading day, from 13 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 | 51.5 | 82.4 | 95.7 | 127.5 | 125.6 | 363.5 | 430.0 | 258.2 | 265.4 | 320.0 |
| Growth | +59.8% | +16.2% | +33.2% | −1.5% | +189.3% | +18.3% | −39.9% | +2.8% | +20.6% | |
| Net income | 113.9 | 211.1 | 161.4 | 173.4 | 246.2 | 265.8 | 213.8 | 107.4 | 108.2 | 56.2 |
| Growth | +85.4% | −23.5% | +7.4% | +42.0% | +8.0% | −19.5% | −49.8% | +0.8% | −48.0% | |
| EPS, diluted | 3.57 | 6.47 | 4.96 | 5.45 | 7.69 | 8.15 | 6.36 | 3.18 | 3.19 | 1.64 |
| Growth | +81.2% | −23.3% | +9.9% | +41.1% | +6.0% | −22.0% | −50.0% | +0.3% | −48.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 221.0% | 256.3% | 168.7% | 136.0% | 195.9% | 73.1% | 49.7% | 41.6% | 40.8% | 17.6% |
| Free cash flow margin | 1,468.5% | 1,289.6% | 62.0% | 331.7% | −1,125.8% | 236.9% | 363.0% | −6.5% | 43.9% | −212.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 759.5 | 1,067.6 | 64.1 | 427.6 | −1,411.4 | 870.5 | 1,582.7 | −0.5 | 129.4 | −664.3 |
| Capital expenditure | −2.5 | −5.2 | −4.7 | −4.7 | −3.0 | −9.2 | −22.0 | −16.2 | −13.0 | −15.8 |
| Free cash flow | 757.0 | 1,062.4 | 59.4 | 422.9 | −1,414.4 | 861.2 | 1,560.7 | −16.7 | 116.4 | −680.1 |
| Growth | +40.4% | −94.4% | +612.4% | −434.5% | +81.2% | −101.1% | −684.3% | |||
| Buybacks | −12.9 | −34.9 | −68.8 | −30.7 | −45.8 | −18.9 | −42.4 | −20.5 | −12.4 | −10.5 |
| Dividends paid | n/a | n/a | −31.4 | −37.3 | −45.4 | −64.5 | −80.1 | −84.8 | −88.6 | −91.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 118.8 | 191.2 | 90.1 | 120.7 | 321.1 | 305.6 | 225.9 | 328.7 | 279.3 | 299.3 |
| Shareholders’ equity | 610.2 | 809.4 | 902.1 | 1,035.7 | 1,196.2 | 1,550.2 | 1,689.4 | 1,723.8 | 1,747.9 | 1,735.0 |
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 | ||||||||||
| 118.8 | 191.2 | 90.1 | 120.7 | 321.1 | 305.6 | 225.9 | 328.7 | 279.3 | 299.3 | |
| n/a | n/a | n/a | n/a | n/a | 72.7 | 33.9 | 42.7 | 48.5 | 54.4 | |
| 96.4 | 123.8 | 173.9 | 180.4 | 249.0 | 698.6 | 959.7 | 901.7 | 868.7 | 868.7 | |
| 3,052.4 | 2,208.4 | 2,782.1 | 2,675.2 | 4,651.0 | 5,206.0 | 4,045.4 | 4,052.3 | 4,382.0 | 5,059.5 | |
| Growth | −27.7% | +26.0% | −3.8% | +73.9% | +11.9% | −22.3% | +0.2% | +8.1% | +15.5% | |
| Liabilities | ||||||||||
| 2,437.4 | 1,393.4 | 1,874.9 | 1,632.9 | 3,454.8 | 3,627.8 | 2,328.5 | 2,306.2 | 2,622.1 | 3,313.6 | |
| Equity | ||||||||||
| 381.0 | 579.9 | 666.8 | 796.8 | 952.9 | 1,154.3 | 1,278.0 | 1,298.4 | 1,317.9 | 1,282.4 | |
| 610.2 | 809.4 | 902.1 | 1,035.7 | 1,196.2 | 1,550.2 | 1,689.4 | 1,723.8 | 1,747.9 | 1,735.0 | |
| Growth | +32.6% | +11.5% | +14.8% | +15.5% | +29.6% | +9.0% | +2.0% | +1.4% | −0.7% | |
| Per share and net cash | ||||||||||
| 29.6 | 30.0 | 29.5 | 30.0 | 30.7 | 32.0 | 32.4 | 32.9 | 33.2 | 33.4 | |
| calc | 20.65 | 26.97 | 30.58 | 34.48 | 38.99 | 48.37 | 52.15 | 52.44 | 52.66 | 51.96 |
Lines marked calc are worked out here from filed figures; point at one for how.