Closing prices at the end of each trading day, from 24 May 2018. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 345.3 | 529.6 | 1,056.4 | 2,454.5 | 2,970.6 | 3,200.2 | 3,261.0 | 3,244.9 |
| Growth | +53.4% | +99.5% | +132.4% | +21.0% | +7.7% | +1.9% | −0.5% | |
| Operating income | 31.1 | 29.4 | 71.3 | 225.6 | 190.4 | −598.4 | 263.7 | 90.9 |
| Net income | 23.3 | −21.3 | −161.6 | 156.2 | 69.3 | −678.9 | 90.4 | −70.8 |
| Growth | −191.7% | −55.6% | −1,079.4% | −178.3% | ||||
| EPS, diluted | n/a | −0.95 | −3.08 | 0.67 | 0.33 | −5.31 | 0.61 | −0.52 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.0% | 5.5% | 6.8% | 9.2% | 6.4% | −18.7% | 8.1% | 2.8% |
| Net margin | 6.7% | −4.0% | −15.3% | 6.4% | 2.3% | −21.2% | 2.8% | −2.2% |
| Free cash flow margin | 16.9% | 7.4% | 14.8% | 2.9% | −0.6% | 4.5% | 7.2% | 6.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 68.4 | 60.4 | 195.6 | 275.7 | 373.9 | 480.7 | 541.8 | 601.8 |
| Capital expenditure | −9.9 | −21.3 | −39.8 | −203.3 | −391.4 | −337.5 | −306.1 | −382.4 |
| Free cash flow | 58.5 | 39.1 | 155.9 | 72.4 | −17.6 | 143.2 | 235.8 | 219.4 |
| Growth | −33.2% | +298.8% | −53.6% | −124.3% | +64.7% | −7.0% | ||
| Buybacks | n/a | −20.0 | 0.0 | 0.0 | −14.0 | −29.3 | 0.0 | 0.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.9 | 76.9 | 100.0 | 149.6 | 46.3 | 77.1 | 109.7 | 106.1 |
| Total debt | 134.2 | 396.8 | 784.7 | 2,203.6 | 2,188.3 | 2,148.0 | 1,981.2 | 1,736.3 |
| Net cash (debt) | −133.2 | −320.0 | −684.8 | −2,053.9 | −2,142.0 | −2,070.9 | −1,871.4 | −1,630.2 |
| Shareholders’ equity | 5.0 | −38.8 | 354.9 | 2,061.9 | 2,151.2 | 1,458.5 | 1,571.1 | 1,518.6 |
| Debt to equity | 26.84 | n/a | 2.21 | 1.07 | 1.02 | 1.47 | 1.26 | 1.14 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 9.0% | 5.5% | 6.8% | 9.2% | 6.4% | −18.7% | 8.1% | 2.8% | |
| 6.4% | −4.1% | −19.5% | 7.8% | 3.3% | −22.6% | 4.2% | −0.5% | |
| 6.7% | −4.0% | −15.3% | 6.4% | 2.3% | −21.2% | 2.8% | −2.2% | |
| 16.9% | 7.4% | 14.8% | 2.9% | −0.6% | 4.5% | 7.2% | 6.8% | |
| Spending | ||||||||
| 5.2% | 10.7% | 8.5% | 6.8% | 10.9% | 10.5% | 11.0% | 11.8% | |
| 2.9% | 4.0% | 3.8% | 8.3% | 13.2% | 10.5% | 9.4% | 11.8% | |
| −9.4% | n/a | n/a | 17.2% | 25.3% | n/a | 30.3% | n/a | |
| Returns | ||||||||
| 465.2% | n/a | −45.5% | 7.6% | 3.2% | −46.5% | 5.8% | −4.7% | |
| 6.3% | −3.9% | −8.9% | 3.0% | 1.3% | −15.1% | 2.0% | −1.6% | |
| Balance and payout | ||||||||
| 26.84 | n/a | 2.21 | 1.07 | 1.02 | 1.47 | 1.26 | 1.14 | |
| 72.1% | 112.0% | 84.5% | 60.6% | 58.7% | 67.5% | 64.8% | 64.6% | |
| n/a | 51.2% | 0.0% | 0.0% | n/a | 20.4% | 0.0% | 0.0% | |