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 | 17.3 | 124.9 | 223.8 | 339.1 | 441.8 | 484.1 | 517.2 | 726.4 | 957.8 | 1,071.5 |
| Growth | +620.7% | +79.2% | +51.5% | +30.3% | +9.6% | +6.8% | +40.4% | +31.8% | +11.9% | |
| Operating income | −272.8 | −292.4 | −247.4 | −246.5 | −286.6 | −170.4 | −223.6 | −73.4 | 230.8 | 104.8 |
| Net income | −271.4 | −289.4 | −245.2 | −235.3 | −281.6 | −167.9 | −216.0 | −61.3 | 226.5 | 391.0 |
| Growth | +72.7% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.79 | −1.05 | −1.34 | −0.37 | 1.36 | 2.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 82.2% | 92.7% | 94.5% | 96.7% | 97.7% | 97.8% | 98.0% | 94.3% | n/a | n/a |
| Operating margin | −1,574.1% | −234.1% | −110.6% | −72.7% | −64.9% | −35.2% | −43.2% | −10.1% | 24.1% | 9.8% |
| Net margin | −1,565.9% | −231.7% | −109.6% | −69.4% | −63.7% | −34.7% | −41.8% | −8.4% | 23.6% | 36.5% |
| Free cash flow margin | −1,211.2% | −175.0% | −75.8% | −44.9% | −32.5% | −26.2% | −22.0% | 2.3% | 16.4% | 9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −208.4 | −217.8 | −167.5 | −151.1 | −136.2 | −125.7 | −114.0 | 16.7 | 157.7 | 109.8 |
| Capital expenditure | −1.5 | −0.8 | −2.1 | −1.1 | −7.6 | −1.1 | 0.0 | −0.1 | −0.5 | −4.7 |
| Free cash flow | −209.9 | −218.6 | −169.6 | −152.3 | −143.8 | −126.8 | −114.0 | 16.7 | 157.2 | 105.1 |
| Growth | +844.0% | −33.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 163.6 | 69.4 | 134.8 | 189.7 | 326.0 | 147.4 | 114.8 | 188.7 | 319.6 | 177.7 |
| Shareholders’ equity | 518.4 | 335.3 | 479.1 | 699.1 | 627.0 | 540.9 | 400.4 | 431.8 | 732.8 | 1,227.4 |
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 | ||||||||||
| 17.3 | 124.9 | 223.8 | 339.1 | 441.8 | 484.1 | 517.2 | 726.4 | 957.8 | 1,071.5 | |
| Growth | +620.7% | +79.2% | +51.5% | +30.3% | +9.6% | +6.8% | +40.4% | +31.8% | +11.9% | |
| n/a | 9.1 | 12.4 | 11.3 | 10.2 | 19.1 | 10.2 | 41.6 | 81.8 | 89.0 | |
| 14.3 | 115.8 | 211.4 | 327.7 | 431.5 | 473.3 | 507.1 | 684.8 | n/a | n/a | |
| Growth | +712.7% | +82.5% | +55.0% | +31.7% | +9.7% | +7.1% | +35.1% | |||
| 99.3 | 149.2 | 187.2 | 240.4 | 319.1 | 239.4 | 361.6 | 351.6 | 303.2 | 328.8 | |
| 186.5 | 255.1 | 265.8 | 325.6 | 388.7 | 396.0 | 369.1 | 406.6 | 488.4 | 548.9 | |
| −272.8 | −292.4 | −247.4 | −246.5 | −286.6 | −170.4 | −223.6 | −73.4 | 230.8 | 104.8 | |
| Growth | −54.6% | |||||||||
| −270.1 | −288.3 | −243.9 | −234.4 | −281.0 | −167.5 | −213.4 | −51.0 | 258.1 | 138.9 | |
| 1.3 | 1.1 | 1.3 | 0.9 | 0.6 | 0.4 | 2.5 | 10.3 | 31.6 | −252.1 | |
| −271.4 | −289.4 | −245.2 | −235.3 | −281.6 | −167.9 | −216.0 | −61.3 | 226.5 | 391.0 | |
| Growth | +72.7% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −1.79 | −1.05 | −1.34 | −0.37 | 1.37 | 2.32 | |
| n/a | n/a | n/a | n/a | −1.79 | −1.05 | −1.34 | −0.37 | 1.36 | 2.30 | |
| Growth | +69.1% | |||||||||
| n/a | n/a | n/a | n/a | 0.2 | 0.2 | 161.7 | 163.8 | 165.7 | 168.4 | |
| n/a | n/a | n/a | n/a | 0.2 | 0.2 | 161.7 | 163.8 | 166.4 | 169.9 | |
| Growth | +2.0% | +100,641.5% | +1.3% | +1.6% | +2.1% | |||||
† The diluted share count jumps at 2022, 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.