Closing prices at the end of each trading day, from 13 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −900.3% | −556.2% | −1,087.6% | −427.5% | −168.1% | −83.9% | −75.7% | −15.4% | −7.9% | 13.5% | |
| −869.6% | −545.9% | −1,015.5% | −402.8% | −173.6% | −100.9% | −108.6% | −23.7% | −16.8% | 8.7% | |
| −869.6% | −545.9% | −1,016.6% | −403.2% | −174.1% | −101.0% | −109.0% | −24.1% | −12.4% | 8.4% | |
| −789.4% | −541.6% | −920.5% | −190.5% | −139.1% | −85.0% | −59.1% | 2.3% | −1.9% | 12.5% | |
| Spending | ||||||||||
| 810.9% | 434.5% | 674.7% | 298.1% | 132.9% | 93.8% | 85.1% | 54.9% | 50.1% | 35.5% | |
| 189.5% | 221.7% | 510.4% | 218.0% | 119.4% | 73.5% | 74.3% | 43.5% | 43.4% | 32.6% | |
| 136.9% | 115.9% | 169.4% | 63.8% | 14.3% | 9.0% | 6.9% | 3.4% | 1.5% | 1.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.9% | |
| Returns | ||||||||||
| −44.6% | −27.8% | −58.5% | −61.6% | −84.5% | −145.0% | n/a | n/a | −414.6% | 39.8% | |
| −32.5% | −24.6% | −48.4% | −37.0% | −25.2% | −23.4% | −31.9% | −11.5% | −6.6% | 6.3% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.19 | 1.15 | n/a | n/a | n/a | n/a | |
| 27.1% | 11.4% | 17.3% | 39.9% | 70.2% | 83.9% | 104.5% | 105.8% | 98.4% | 84.1% | |