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 | 290.1 | 425.6 | 603.7 | 757.7 | 984.4 | 1,269.7 | 1,387.7 | 1,561.7 | 1,760.7 | 1,993.0 |
| Growth | +46.7% | +41.8% | +25.5% | +29.9% | +29.0% | +9.3% | +12.5% | +12.7% | +13.2% | |
| Operating income | −44.0 | −50.0 | −30.6 | −81.6 | −199.1 | −325.5 | −285.4 | −24.4 | 100.1 | 1.8 |
| Net income | −46.9 | −56.3 | −37.1 | −87.7 | −166.9 | −117.2 | −424.9 | 33.1 | 138.3 | 50.6 |
| Growth | +317.4% | −63.4% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −3,070.00 | −2.06 | −7.33 | 0.57 | 2.36 | 0.88 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 84.4% | 83.7% | 79.0% | 74.3% | 68.2% | 61.5% | 62.1% | 67.2% | 67.9% | 68.1% |
| Operating margin | −15.2% | −11.7% | −5.1% | −10.8% | −20.2% | −25.6% | −20.6% | −1.6% | 5.7% | 0.1% |
| Net margin | −16.2% | −13.2% | −6.1% | −11.6% | −17.0% | −9.2% | −30.6% | 2.1% | 7.9% | 2.5% |
| Free cash flow margin | 12.5% | 16.8% | 16.9% | 16.9% | 13.2% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 40.6 | 83.1 | 115.7 | 149.6 | 148.0 | 65.7 | 37.2 | 248.2 | 497.4 | 582.9 |
| Capital expenditure | −4.4 | −11.6 | −13.7 | −21.4 | −18.4 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 36.2 | 71.4 | 102.0 | 128.1 | 129.6 | n/a | n/a | n/a | n/a | n/a |
| Growth | +97.5% | +42.9% | +25.6% | +1.2% | ||||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −200.0 | −231.9 | −127.0 | −466.3 | −575.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 93.1 | 85.2 | 331.1 | 268.1 | 168.9 | 451.4 | 244.7 | 609.6 | 660.9 | 311.4 |
| Shareholders’ equity | −2.5 | 11.3 | 140.8 | 194.9 | 287.2 | 145.7 | −263.2 | −54.5 | −78.8 | −366.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 290.1 | 425.6 | 603.7 | 757.7 | 984.4 | 1,269.7 | 1,387.7 | 1,561.7 | 1,760.7 | 1,993.0 | |
| Growth | +46.7% | +41.8% | +25.5% | +29.9% | +29.0% | +9.3% | +12.5% | +12.7% | +13.2% | |
| 45.3 | 69.4 | 126.9 | 194.8 | 313.0 | 488.6 | 526.2 | 512.5 | 564.6 | 636.4 | |
| 244.8 | 356.2 | 476.8 | 562.8 | 671.3 | 781.1 | 861.4 | 1,049.1 | 1,196.0 | 1,356.7 | |
| Growth | +45.5% | +33.8% | +18.1% | +19.3% | +16.3% | +10.3% | +21.8% | +14.0% | +13.4% | |
| 105.4 | 153.6 | 198.9 | 250.8 | 320.3 | 424.9 | 482.9 | 481.3 | 495.3 | 645.5 | |
| 27.0 | 48.2 | 59.3 | 85.9 | 111.9 | 169.6 | 171.0 | 160.0 | 175.1 | 195.2 | |
| −44.0 | −50.0 | −30.6 | −81.6 | −199.1 | −325.5 | −285.4 | −24.4 | 100.1 | 1.8 | |
| Growth | −98.3% | |||||||||
| −43.8 | −55.0 | −33.9 | −85.2 | −151.9 | −53.0 | −467.8 | 37.8 | 151.9 | 1.1 | |
| 3.1 | 1.3 | 3.2 | 2.6 | 15.0 | 64.2 | −43.0 | 4.7 | 13.6 | −51.0 | |
| −46.9 | −56.3 | −37.1 | −87.7 | −166.9 | −117.2 | −424.9 | 33.1 | 138.3 | 50.6 | |
| Growth | +317.4% | −63.4% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −3,070.00 | −2.06 | −7.33 | 0.58 | 2.49 | 0.91 | |
| n/a | n/a | n/a | n/a | −3,070.00 | −2.06 | −7.33 | 0.57 | 2.36 | 0.88 | |
| Growth | +314.0% | −62.7% | ||||||||
| n/a | n/a | n/a | n/a | 54.4 | 57.0 | 58.0 | 56.8 | 55.6 | 55.6 | |
| 8.4 | 8.2 | 7.7 | 7.4 | 54.4 | 57.0 | 58.0 | 58.4 | 60.0 | 57.7 | |
| Growth | −2.3% | −6.5% | −3.0% | +630.8% | +4.7% | +1.7% | +0.7% | +2.7% | −3.7% | |
† The diluted share count jumps at 2020, 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.