Closing prices at the end of each trading day, from 19 Sep 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 1,834.0 | 2,551.0 | 3,042.0 | 3,378.0 | 3,742.0 |
| Growth | +39.1% | +19.2% | +11.0% | +10.8% | |
| Operating income | −86.0 | 62.0 | −2,142.0 | 489.0 | 498.0 |
| Net income | −73.0 | 428.0 | −1,622.0 | 457.0 | 447.0 |
| Growth | −479.0% | −2.2% | |||
| EPS, diluted | −1.12 | 0.96 | −12.43 | 1.58 | 1.60 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 66.8% | 71.8% | 74.9% | 75.3% | 73.7% |
| Operating margin | −4.7% | 2.4% | −70.4% | 14.5% | 13.3% |
| Net margin | −4.0% | 16.8% | −53.3% | 13.5% | 11.9% |
| Free cash flow margin | −11.8% | 9.9% | 17.5% | 18.4% | 24.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −204.0 | 277.0 | 586.0 | 687.0 | 971.0 |
| Capital expenditure | −13.0 | −24.0 | −54.0 | −64.0 | −61.0 |
| Free cash flow | −217.0 | 253.0 | 532.0 | 623.0 | 910.0 |
| Growth | +110.3% | +17.1% | +46.1% | ||
| Buybacks | 0.0 | 0.0 | −36.0 | −1,402.0 | −1,386.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 1,146.0 | 1,505.0 | 2,137.0 | 1,278.0 | 637.0 |
| Shareholders’ equity | −573.0 | −64.0 | 3,750.0 | 3,093.0 | 2,518.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Margins | |||||
| 66.8% | 71.8% | 74.9% | 75.3% | 73.7% | |
| −4.7% | 2.4% | −70.4% | 14.5% | 13.3% | |
| −3.9% | 2.8% | −67.8% | 16.3% | 14.9% | |
| −4.0% | 16.8% | −53.3% | 13.5% | 11.9% | |
| −11.8% | 9.9% | 17.5% | 18.4% | 24.3% | |
| Spending | |||||
| 20.1% | 20.3% | 76.0% | 17.9% | 17.4% | |
| 15.7% | 13.3% | 26.4% | 10.7% | 12.9% | |
| 0.7% | 0.9% | 1.8% | 1.9% | 1.6% | |
| n/a | −502.8% | n/a | 17.2% | 19.6% | |
| Returns | |||||
| n/a | n/a | −43.3% | 14.8% | 17.8% | |
| n/a | 11.7% | −34.3% | 11.1% | 12.1% | |
| Balance and payout | |||||
| n/a | 24.8% | 16.9% | 20.3% | 26.4% | |
| n/a | 0.0% | 6.8% | 225.0% | 152.3% | |