Closing prices at the end of each trading day, from 15 Apr 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 794.4 | 1,218.3 | 1,521.5 | 2,388.2 | 4,316.4 | 6,060.5 | 5,932.6 |
| Growth | +53.4% | +24.9% | +57.0% | +80.7% | +40.4% | −2.1% | |
| Operating income | −106.6 | −56.7 | −372.2 | −105.4 | −232.1 | −292.1 | −463.2 |
| Net income | −282.6 | −60.1 | −406.5 | −106.6 | −262.6 | −260.2 | −391.3 |
| Growth | |||||||
| EPS, diluted | n/a | −0.20 | −1.03 | −0.22 | −0.48 | −0.61 | −0.98 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −13.4% | −4.7% | −24.5% | −4.4% | −5.4% | −4.8% | −7.8% |
| Net margin | −35.6% | −4.9% | −26.7% | −4.5% | −6.1% | −4.3% | −6.6% |
| Free cash flow margin | −13.4% | −4.5% | −10.2% | −6.1% | −4.0% | −1.2% | −2.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −103.9 | −53.2 | −148.2 | −130.8 | −156.2 | −57.8 | −105.8 |
| Capital expenditure | −2.9 | −1.8 | −6.6 | −15.4 | −15.8 | −13.3 | −13.2 |
| Free cash flow | −106.8 | −55.0 | −154.7 | −146.2 | −172.0 | −71.0 | −119.0 |
| Growth | |||||||
| Buybacks | n/a | −6.7 | n/a | n/a | −200.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 139.2 | 106.8 | 1,040.0 | 465.3 | 107.6 | 188.2 | 173.7 |
| Total debt | n/a | 67.7 | 48.4 | 43.5 | 38.6 | 34.9 | 35.0 |
| Net cash (debt) | n/a | 39.1 | 991.6 | 421.8 | 69.0 | 153.3 | 138.7 |
| Shareholders’ equity | −232.0 | −284.7 | 1,091.9 | 1,041.2 | 661.8 | 471.0 | 126.7 |
| Debt to equity | n/a | n/a | 0.04 | 0.04 | 0.06 | 0.07 | 0.28 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| −103.9 | −53.2 | −148.2 | −130.8 | −156.2 | −57.8 | −105.8 | |
| Growth | |||||||
| 41.4 | 14.1 | 14.7 | 13.8 | 20.2 | 24.5 | 28.6 | |
| Investment | |||||||
| −2.9 | −1.8 | −6.6 | −15.4 | −15.8 | −13.3 | −13.2 | |
| calc | −106.8 | −55.0 | −154.7 | −146.2 | −172.0 | −71.0 | −119.0 |
| Growth | |||||||
| calc | n/a | −0.17 | −0.41 | −0.36 | −0.42 | −0.17 | −0.29 |
| −5.1 | 22.1 | −90.5 | −444.4 | −44.0 | 139.9 | 88.6 | |
| Financing | |||||||
| 176.3 | 24.6 | 1,154.4 | 28.1 | −193.1 | −2.6 | −3.0 | |
| n/a | −6.7 | n/a | n/a | −200.0 | n/a | n/a | |
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.