Closing prices at the end of each trading day, from 25 Jul 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208.5 | 365.6 | 575.1 | 724.8 | 731.2 | 906.9 | 1,135.3 | 1,268.8 | 1,441.4 | 2,001.6 |
| Growth | +75.3% | +57.3% | +26.0% | +0.9% | +24.0% | +25.2% | +11.8% | +13.6% | +38.9% | |
| Operating income | −241.0 | −155.1 | −165.0 | −232.8 | −80.8 | −114.5 | −261.0 | −208.9 | 22.9 | 72.8 |
| Net income | −279.7 | −276.4 | −273.5 | −304.4 | −157.6 | −164.4 | −301.7 | −302.1 | −27.2 | −87.1 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −2.67 | −1.14 | −0.95 | −1.62 | −1.42 | −0.13 | −0.37 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −49.6% | −4.5% | 18.4% | 13.5% | 22.7% | 21.8% | 13.1% | 15.6% | 28.1% | 29.3% |
| Operating margin | −115.6% | −42.4% | −28.7% | −32.1% | −11.0% | −12.6% | −23.0% | −16.5% | 1.6% | 3.6% |
| Net margin | −134.1% | −75.6% | −47.6% | −42.0% | −21.5% | −18.1% | −26.6% | −23.8% | −1.9% | −4.4% |
| Free cash flow margin | −139.9% | −42.0% | −23.8% | 15.6% | −18.7% | −12.2% | −27.2% | −36.0% | 2.3% | 2.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −282.8 | −92.0 | −91.9 | 163.8 | −98.8 | −60.7 | −191.7 | −372.5 | 92.0 | 113.9 |
| Capital expenditure | −9.0 | −61.5 | −45.2 | −51.1 | −37.9 | −49.8 | −116.8 | −83.7 | −58.9 | −56.8 |
| Free cash flow | −291.8 | −153.4 | −137.2 | 112.7 | −136.7 | −110.5 | −308.5 | −456.3 | 33.1 | 57.2 |
| Growth | −221.3% | +72.5% | ||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −1.5 | −0.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 217.9 | 103.8 | 220.7 | 202.8 | 246.9 | 396.0 | 348.5 | 664.6 | 802.9 | 2,454.1 |
| Total debt | n/a | 941.3 | 741.3 | 636.8 | 390.9 | 526.7 | 411.6 | 846.6 | 1,128.8 | 2,617.9 |
| Net cash (debt) | n/a | −837.5 | −520.6 | −434.0 | −144.0 | −130.7 | −63.1 | −182.0 | −325.9 | −163.8 |
| Shareholders’ equity | −1,725.0 | −2,180.0 | −142.6 | −259.6 | 78.8 | −44.3 | 340.8 | 502.1 | 562.5 | 768.6 |
| Debt to equity | n/a | n/a | n/a | n/a | 4.96 | n/a | 1.21 | 1.69 | 2.01 | 3.41 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 208.5 | 365.6 | 575.1 | 724.8 | 731.2 | 906.9 | 1,135.3 | 1,268.8 | 1,441.4 | 2,001.6 | |
| Growth | +75.3% | +57.3% | +26.0% | +0.9% | +24.0% | +25.2% | +11.8% | +13.6% | +38.9% | |
| 312.0 | 381.9 | 526.9 | 687.6 | 628.5 | 774.6 | 1,050.8 | 1,135.7 | 1,069.2 | 1,436.6 | |
| −103.5 | −16.3 | 105.8 | 97.6 | 165.8 | 197.6 | 148.3 | 197.8 | 404.6 | 587.4 | |
| Growth | −7.7% | +69.9% | +19.2% | −24.9% | +33.4% | +104.6% | +45.2% | |||
| 46.8 | 51.1 | 89.1 | 104.2 | 83.6 | 103.4 | 150.6 | 155.9 | 148.6 | 186.0 | |
| 61.5 | 55.7 | 118.8 | 152.7 | 107.1 | 122.2 | 167.7 | 160.9 | 165.1 | 198.4 | |
| −241.0 | −155.1 | −165.0 | −232.8 | −80.8 | −114.5 | −261.0 | −208.9 | 22.9 | 72.8 | |
| Growth | +217.8% | |||||||||
| −335.6 | −294.4 | −289.7 | −322.8 | −178.8 | −192.3 | −314.0 | −306.0 | −26.4 | −84.4 | |
| 0.7 | 0.6 | 1.5 | 0.6 | 0.3 | 1.0 | 1.1 | 1.9 | 0.8 | 2.7 | |
| −279.7 | −276.4 | −273.5 | −304.4 | −157.6 | −164.4 | −301.7 | −302.1 | −27.2 | −87.1 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −2.67 | −1.14 | −0.95 | −1.62 | −1.42 | −0.13 | −0.37 | |
| n/a | n/a | n/a | −2.67 | −1.14 | −0.95 | −1.62 | −1.42 | −0.13 | −0.37 | |
| Growth | ||||||||||
| 10.0 | 10.2 | 53.3 | 115.1 | 138.7 | 173.4 | 185.9 | 212.7 | 227.4 | 240.4 | |
| 10.0 | 10.2 | 53.3 | 115.1 | 138.7 | 173.4 | 185.9 | 212.7 | 227.4 | 240.4 | |
| Growth | +2.0% | +419.8% | +116.1% | +20.5% | +25.0% | +7.2% | +14.4% | +6.9% | +5.7% | |
† The diluted share count jumps at 2018 and 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.