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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −49.6% | −4.5% | 18.4% | 13.5% | 22.7% | 21.8% | 13.1% | 15.6% | 28.1% | 29.3% | |
| −115.6% | −42.4% | −28.7% | −32.1% | −11.0% | −12.6% | −23.0% | −16.5% | 1.6% | 3.6% | |
| −160.9% | −80.5% | −50.4% | −44.5% | −24.5% | −21.2% | −27.7% | −24.1% | −1.8% | −4.2% | |
| −134.1% | −75.6% | −47.6% | −42.0% | −21.5% | −18.1% | −26.6% | −23.8% | −1.9% | −4.4% | |
| −139.9% | −42.0% | −23.8% | 15.6% | −18.7% | −12.2% | −27.2% | −36.0% | 2.3% | 2.9% | |
| Spending | ||||||||||
| 22.5% | 14.0% | 15.5% | 14.4% | 11.4% | 11.4% | 13.3% | 12.3% | 10.3% | 9.3% | |
| 29.5% | 15.2% | 20.7% | 21.1% | 14.6% | 13.5% | 14.8% | 12.7% | 11.5% | 9.9% | |
| 4.3% | 16.8% | 7.9% | 7.0% | 5.2% | 5.5% | 10.3% | 6.6% | 4.1% | 2.8% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | −199.9% | n/a | −88.5% | −60.2% | −4.8% | −11.3% | |
| n/a | −22.6% | −18.0% | −23.0% | −10.8% | −9.5% | −15.5% | −12.5% | −1.0% | −2.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 4.96 | n/a | 1.21 | 1.69 | 2.01 | 3.41 | |
| n/a | 141.0% | 97.4% | 112.7% | 90.3% | 88.0% | 80.5% | 78.4% | 78.0% | 82.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.4% | 1.7% | |