Closing prices at the end of each trading day, from 11 Feb 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 | 488.9 | 539.5 | 760.9 | 903.5 | 1,051.8 | 1,071.6 | 965.7 |
| Growth | +10.4% | +41.0% | +18.7% | +16.4% | +1.9% | −9.9% | |
| Operating income | 93.3 | −77.2 | −134.7 | −102.8 | 53.4 | −700.5 | −805.8 |
| Net income | 66.1 | −109.5 | 309.8 | −79.7 | −4.2 | −557.0 | −693.1 |
| Growth | −265.5% | −125.7% | |||||
| EPS, diluted | 0.00 | −0.04 | 1.45 | −0.62 | −0.03 | −4.61 | −5.95 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 19.1% | −14.3% | −17.7% | −11.4% | 5.1% | −65.4% | −83.4% |
| Net margin | 13.5% | −20.3% | 40.7% | −8.8% | −0.4% | −52.0% | −71.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 101.4 | 53.1 | 104.8 | 132.9 | 182.1 | 123.4 | 250.4 |
| Buybacks | 0.0 | 0.0 | −1,018.4 | 0.0 | −112.8 | −192.1 | −28.7 |
| Dividends paid | −23.4 | −360.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 57.4 | 128.0 | 369.2 | 402.6 | 355.6 | 204.3 | 175.8 |
| Total debt | n/a | 826.2 | 629.0 | 625.0 | 620.9 | 617.1 | 588.5 |
| Net cash (debt) | n/a | −698.2 | −259.8 | −222.4 | −265.3 | −412.8 | −412.7 |
| Shareholders’ equity | 29.7 | 2,084.0 | 1,608.2 | 1,627.8 | 1,635.0 | 824.5 | 570.0 |
| Debt to equity | n/a | 0.40 | 0.39 | 0.38 | 0.38 | 0.75 | 1.03 |
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 | |||||||
| 19.1% | −14.3% | −17.7% | −11.4% | 5.1% | −65.4% | −83.4% | |
| 18.8% | −18.5% | −20.5% | −12.3% | 0.5% | −69.5% | −89.2% | |
| 13.5% | −20.3% | 40.7% | −8.8% | −0.4% | −52.0% | −71.8% | |
| Spending | |||||||
| 13.7% | 33.7% | 33.8% | 18.1% | 21.1% | 12.0% | 14.3% | |
| 6.7% | n/a | n/a | n/a | 135.2% | n/a | n/a | |
| Returns | |||||||
| 222.8% | −5.3% | 19.3% | −4.9% | −0.3% | −67.6% | −121.6% | |
| n/a | −3.0% | 8.2% | −2.2% | −0.1% | −22.1% | −48.6% | |
| Balance and payout | |||||||
| n/a | 0.40 | 0.39 | 0.38 | 0.38 | 0.75 | 1.03 | |
| n/a | 42.7% | 34.6% | 33.6% | 35.5% | 46.6% | 52.2% | |
| 35.3% | n/a | 0.0% | n/a | n/a | n/a | n/a | |