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 | 47.2 | 89.9 | 74.9 | 219.8 | 492.9 | 844.3 | 1,037.4 | 1,828.3 | 2,248.2 | 3,713.9 |
| Growth | +90.7% | −16.7% | +193.4% | +124.3% | +71.3% | +22.9% | +76.2% | +23.0% | +65.2% | |
| Operating income | −424.6 | −500.1 | −814.7 | −939.4 | −828.4 | −708.7 | −785.1 | −282.2 | −176.9 | 501.6 |
| Net income | −410.1 | −490.9 | −761.5 | −886.1 | −858.3 | −852.8 | −1,131.2 | −440.2 | −278.2 | 313.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −8.11 | −7.46 | −7.20 | −9.30 | −3.52 | −2.18 | 2.33 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −900.3% | −556.2% | −1,087.6% | −427.5% | −168.1% | −83.9% | −75.7% | −15.4% | −7.9% | 13.5% |
| Net margin | −869.6% | −545.9% | −1,016.6% | −403.2% | −174.1% | −101.0% | −109.0% | −24.1% | −12.4% | 8.4% |
| Free cash flow margin | −789.4% | −541.6% | −920.5% | −190.5% | −139.1% | −85.0% | −59.1% | 2.3% | −1.9% | 12.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −307.7 | −382.8 | −562.6 | −278.4 | −615.0 | −641.7 | −541.3 | 104.2 | −8.3 | 524.1 |
| Capital expenditure | −64.6 | −104.2 | −126.9 | −140.2 | −70.4 | −76.4 | −72.1 | −62.2 | −34.3 | −58.7 |
| Free cash flow | −372.3 | −487.0 | −689.5 | −418.6 | −685.3 | −718.1 | −613.3 | 41.9 | −42.6 | 465.4 |
| Growth | −201.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 193.6 | 645.4 | 420.1 | 547.2 | 496.6 | 820.0 | 866.4 | 812.7 | 966.4 | 1,657.3 |
| Total debt | n/a | n/a | n/a | n/a | 191.3 | 675.7 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 305.3 | 144.3 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 920.2 | 1,766.4 | 1,302.0 | 1,438.7 | 1,016.2 | 588.2 | −158.2 | −220.6 | 67.1 | 789.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.19 | 1.15 | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 193.6 | 645.4 | 420.1 | 547.2 | 496.6 | 820.0 | 866.4 | 812.7 | 966.4 | 1,657.3 | |
| n/a | 34.0 | 18.8 | 43.0 | 102.4 | 198.6 | 238.0 | 327.8 | 405.3 | 777.6 | |
| n/a | n/a | 24.1 | 56.3 | 75.2 | 86.4 | 129.0 | 89.1 | 78.5 | 82.7 | |
| 114.6 | 181.9 | 320.7 | 425.2 | 465.0 | 502.0 | 523.5 | 526.1 | 502.8 | 513.1 | |
| 1,262.8 | 1,994.7 | 1,574.8 | 2,395.1 | 3,407.1 | 3,643.3 | 3,546.4 | 3,829.9 | 4,240.0 | 4,966.3 | |
| Growth | +58.0% | −21.1% | +52.1% | +42.2% | +6.9% | −2.7% | +8.0% | +10.7% | +17.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 191.3 | 675.7 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 191.3 | 675.7 | n/a | n/a | n/a | n/a |
| 342.6 | 228.3 | 272.8 | 956.4 | 2,390.8 | 3,055.1 | 3,704.6 | 4,050.5 | 4,172.9 | 4,177.2 | |
| Equity | ||||||||||
| −1,656.8 | −2,147.7 | −2,841.0 | −3,727.1 | −4,585.4 | −5,438.2 | −6,569.3 | −7,009.6 | −7,287.7 | −6,702.5 | |
| 920.2 | 1,766.4 | 1,302.0 | 1,438.7 | 1,016.2 | 588.2 | −158.2 | −220.6 | 67.1 | 789.2 | |
| Growth | +92.0% | −26.3% | +10.5% | −29.4% | −42.1% | −126.9% | +1,076.3% | |||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 305.3 | 144.3 | n/a | n/a | n/a | n/a |
| 85.9 | 99.7 | 101.2 | 112.2 | 116.4 | 120.2 | 123.9 | 125.8 | 129.3 | 132.4 | |
| calc | 10.71 | 17.72 | 12.87 | 12.82 | 8.73 | 4.89 | −1.28 | −1.75 | 0.52 | 5.96 |
Lines marked calc are worked out here from filed figures; point at one for how.