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. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 994.1 | 1,451.1 | 2,793.1 | 2,817.1 | 1,841.8 | 3,224.1 | 5,480.7 |
| Growth | +46.0% | +92.5% | +0.9% | −34.6% | +75.1% | +70.0% | |
| Operating income | 194.4 | −62.0 | 150.0 | −47.8 | 772.4 | 1,911.0 | 4,151.9 |
| Net income | 119.0 | −125.2 | 35.4 | −192.7 | 356.7 | 1,579.8 | 3,333.8 |
| Growth | −205.2% | −643.8% | +342.9% | +111.0% | |||
| EPS, diluted | 0.36 | −0.58 | 0.09 | −0.52 | 0.98 | 4.53 | 9.75 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 19.6% | −4.3% | 5.4% | −1.7% | 41.9% | 59.3% | 75.8% |
| Net margin | 12.0% | −8.6% | 1.3% | −6.8% | 19.4% | 49.0% | 60.8% |
| Free cash flow margin | 19.6% | 15.1% | 12.9% | 14.6% | 57.4% | 65.0% | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 198.5 | 222.9 | 361.9 | 412.8 | 1,061.5 | 2,099.0 | 3,971.1 |
| Capital expenditure | −3.4 | −3.2 | −1.4 | −0.7 | −4.2 | −4.8 | n/a |
| Free cash flow | 195.1 | 219.6 | 360.5 | 412.1 | 1,057.3 | 2,094.2 | n/a |
| Growth | +12.6% | +64.1% | +14.3% | +156.5% | +98.1% | ||
| Buybacks | −0.0 | −1.8 | 0.0 | −338.9 | −1,153.6 | −981.3 | −2,191.9 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 396.2 | 317.2 | 1,520.5 | 1,080.5 | 502.2 | 697.0 | 2,487.1 |
| Total debt | n/a | 1,584.0 | 3,227.6 | 3,211.7 | 3,120.9 | 3,509.0 | 3,513.0 |
| Net cash (debt) | n/a | −1,266.8 | −1,707.1 | −2,131.2 | −2,618.8 | −2,812.0 | −1,025.9 |
| Shareholders’ equity | −256.6 | −158.5 | 2,138.1 | 1,902.7 | 1,256.3 | 1,089.8 | 2,134.7 |
| Debt to equity | n/a | n/a | 1.51 | 1.69 | 2.48 | 3.22 | 1.65 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 19.6% | −4.3% | 5.4% | −1.7% | 41.9% | 59.3% | 75.8% | |
| 12.7% | −9.4% | 1.7% | −7.3% | 27.2% | 50.0% | 72.1% | |
| 12.0% | −8.6% | 1.3% | −6.8% | 19.4% | 49.0% | 60.8% | |
| 19.6% | 15.1% | 12.9% | 14.6% | 57.4% | 65.0% | n/a | |
| Spending | |||||||
| 4.5% | 12.4% | 13.1% | 18.0% | 18.1% | 11.6% | 4.1% | |
| 3.2% | 4.6% | 5.7% | 6.4% | 8.2% | 5.1% | 4.3% | |
| 0.3% | 0.2% | 0.0% | 0.0% | 0.2% | 0.1% | n/a | |
| 5.7% | n/a | 23.7% | n/a | 8.7% | 1.4% | 13.1% | |
| Returns | |||||||
| n/a | n/a | 1.7% | −10.1% | 28.4% | 145.0% | 156.2% | |
| n/a | −5.8% | 0.6% | −3.3% | 6.7% | 26.9% | 45.9% | |
| Balance and payout | |||||||
| n/a | n/a | 1.51 | 1.69 | 2.48 | 3.22 | 1.65 | |
| n/a | 107.3% | 65.3% | 67.5% | 76.6% | 81.4% | 70.6% | |
| 0.0% | 0.8% | 0.0% | 82.2% | 109.1% | 46.9% | n/a | |