Closing prices at the end of each trading day, from 27 Jun 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 40.6 | 8.2 | 69.7 | 77.6 | 9.3 | 221.9 | 502.1 |
| Growth | −79.7% | +745.1% | +11.4% | −88.0% | +2,285.3% | +126.3% | |||
| Operating income | −43.9 | −183.7 | −266.2 | −474.5 | −576.6 | −512.2 | −607.4 | −593.0 | −523.4 |
| Net income | −43.8 | −169.5 | −288.6 | −505.5 | −586.5 | −484.7 | −653.3 | −543.3 | −732.9 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −3.80 | −3.90 | −3.26 | −3.95 | −2.88 | −3.78 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −656.4% | −5,752.0% | −827.1% | −659.6% | −6,528.8% | −267.2% | −104.2% |
| Net margin | n/a | n/a | −711.5% | −6,127.9% | −841.2% | −624.2% | −7,021.9% | −244.9% | −146.0% |
| Free cash flow margin | n/a | n/a | −631.7% | −4,936.7% | −733.2% | −546.5% | −5,686.6% | −235.1% | −89.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −40.5 | −136.6 | −253.6 | −399.7 | −497.9 | −419.5 | −527.7 | −520.7 | −445.9 |
| Capital expenditure | −0.5 | −2.2 | −2.6 | −7.5 | −13.2 | −4.8 | −1.3 | −0.9 | −1.1 |
| Free cash flow | −41.0 | −138.8 | −256.2 | −407.2 | −511.2 | −424.3 | −529.0 | −521.7 | −447.0 |
| Growth | |||||||||
| Buybacks | n/a | n/a | n/a | −75.0 | −200.0 | 0.0 | 0.0 | 0.0 | −48.3 |
| Dividends paid | −1.2 | n/a | −1.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 92.0 | 436.1 | 363.8 | 356.1 | 393.8 | 376.7 | 375.9 | 681.1 | 570.1 |
| Total debt | n/a | 54.5 | 91.8 | 93.9 | 430.8 | 431.0 | 446.4 | 437.3 | 2,007.3 |
| Net cash (debt) | n/a | 381.6 | 272.0 | 262.2 | −37.0 | −54.3 | −70.5 | 243.8 | −1,437.2 |
| Shareholders’ equity | 85.9 | 314.9 | 408.5 | 57.9 | −870.4 | −1,254.6 | −1,354.3 | −1,467.9 | −2,086.6 |
| Debt to equity | n/a | 0.17 | 0.22 | 1.62 | n/a | 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 | 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 | |||||||||
| 92.0 | 436.1 | 363.8 | 356.1 | 393.8 | 376.7 | 375.9 | 681.1 | 570.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 1.8 | 4.7 | 139.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 26.8 | |
| n/a | 1.6 | 5.6 | 20.3 | 30.1 | 14.6 | 11.8 | 7.0 | 5.4 | |
| n/a | 464.9 | 631.7 | 703.6 | 1,012.8 | 623.0 | 546.4 | 919.3 | 936.0 | |
| Growth | +35.9% | +11.4% | +43.9% | −38.5% | −12.3% | +68.3% | +1.8% | ||
| Liabilities | |||||||||
| n/a | n/a | n/a | 1.5 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 54.5 | 91.8 | 92.4 | 430.8 | 431.0 | 446.4 | 437.3 | 2,007.3 | |
| calc | n/a | 54.5 | 91.8 | 93.9 | 430.8 | 431.0 | 446.4 | 437.3 | 2,007.3 |
| n/a | 87.6 | 155.7 | 595.7 | 1,878.4 | 1,868.0 | 1,888.9 | 2,377.0 | 3,012.6 | |
| Equity | |||||||||
| −48.7 | −179.4 | −440.0 | −888.8 | −1,437.0 | −1,918.1 | −2,560.5 | −3,096.3 | −3,821.2 | |
| 85.9 | 314.9 | 408.5 | 57.9 | −870.4 | −1,254.6 | −1,354.3 | −1,467.9 | −2,086.6 | |
| Growth | +266.8% | +29.7% | −85.8% | −1,603.1% | |||||
| Per share and net cash | |||||||||
| calc | n/a | 381.6 | 272.0 | 262.2 | −37.0 | −54.3 | −70.5 | 243.8 | −1,437.2 |
| n/a | 92.1 | 123.7 | 122.8 | 147.3 | 150.6 | 175.1 | 190.0 | 194.8 | |
| calc | n/a | 3.42 | 3.30 | 0.47 | −5.91 | −8.33 | −7.73 | −7.72 | −10.71 |
Lines marked calc are worked out here from filed figures; point at one for how.