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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 84.4% | 83.7% | 79.0% | 74.3% | 68.2% | 61.5% | 62.1% | 67.2% | 67.9% | 68.1% | |
| −15.2% | −11.7% | −5.1% | −10.8% | −20.2% | −25.6% | −20.6% | −1.6% | 5.7% | 0.1% | |
| −15.1% | −12.9% | −5.6% | −11.2% | −15.4% | −4.2% | −33.7% | 2.4% | 8.6% | 0.1% | |
| −16.2% | −13.2% | −6.1% | −11.6% | −17.0% | −9.2% | −30.6% | 2.1% | 7.9% | 2.5% | |
| 12.5% | 16.8% | 16.9% | 16.9% | 13.2% | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 36.3% | 36.1% | 32.9% | 33.1% | 32.5% | 33.5% | 34.8% | 30.8% | 28.1% | 32.4% | |
| 9.3% | 11.3% | 9.8% | 11.3% | 11.4% | 13.4% | 12.3% | 10.2% | 9.9% | 9.8% | |
| 1.5% | 2.7% | 2.3% | 2.8% | 1.9% | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12.4% | 9.0% | −4,687.5% | |
| Returns | ||||||||||
| n/a | −497.1% | −26.4% | −45.0% | −58.1% | −80.4% | n/a | n/a | n/a | n/a | |
| −21.8% | −17.1% | −4.4% | −8.0% | −8.8% | −5.7% | −24.2% | 1.8% | 7.2% | 1.9% | |
| Balance and payout | ||||||||||
| 101.2% | 96.6% | 82.0% | 81.1% | 84.8% | 92.9% | 115.0% | 103.0% | 104.1% | 114.0% | |
| n/a | n/a | n/a | 0.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | |