Closing prices at the end of each trading day, from 12 Oct 2016. 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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 255.3 | 768.7 | 858.2 | 1,850.7 | 3,628.4 | 1,565.2 | 1,254.5 | 2,220.3 |
| Growth | +201.1% | +11.6% | +115.7% | +96.1% | −56.9% | −19.9% | +77.0% | ||
| Operating income | −183.8 | −0.2 | 274.9 | 163.0 | 900.8 | 2,281.5 | 226.6 | −168.6 | 645.9 |
| Net income | −135.1 | −111.4 | 96.9 | −52.4 | −259.2 | 1,124.9 | 211.1 | −229.7 | 395.6 |
| Growth | −154.1% | −81.2% | −208.8% | ||||||
| EPS, diluted | n/a | n/a | 0.52 | −0.39 | −1.12 | 4.11 | 0.76 | −0.76 | 1.43 |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −0.1% | 35.8% | 19.0% | 48.7% | 62.9% | 14.5% | −13.4% | 29.1% |
| Net margin | n/a | −43.6% | 12.6% | −6.1% | −14.0% | 31.0% | 13.5% | −18.3% | 17.8% |
| Free cash flow margin | n/a | −2.3% | −4.6% | 7.7% | 9.2% | 17.4% | −26.1% | −38.0% | −20.3% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −23.7 | 174.6 | 451.2 | 575.7 | 860.9 | 1,698.4 | 1,016.8 | 620.3 | 899.6 |
| Capital expenditure | −57.4 | −180.5 | −486.8 | −509.7 | −691.0 | −1,067.8 | −1,425.1 | −1,097.5 | −1,349.3 |
| Free cash flow | −81.2 | −5.9 | −35.5 | 66.0 | 169.9 | 630.6 | −408.2 | −477.1 | −449.7 |
| Growth | +157.4% | +271.1% | −164.7% | ||||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −34.7 | −139.0 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 65.9 | 61.3 | 18.5 | 30.3 | 30.7 | 54.7 | 16.7 | 6.8 | 23.9 |
| Total debt | 1,044.5 | 1,110.5 | 2,500.1 | 2,517.1 | 2,615.2 | 2,152.6 | 2,640.4 | 2,952.1 | 2,809.1 |
| Net cash (debt) | −978.6 | −1,049.3 | −2,481.6 | −2,486.9 | −2,584.6 | −2,097.9 | −2,623.7 | −2,945.3 | −2,785.1 |
| Shareholders’ equity | −271.3 | −369.3 | 1,143.0 | 1,266.8 | 1,012.8 | 2,278.3 | 2,358.4 | 2,241.0 | 2,646.8 |
| Debt to equity | n/a | n/a | 2.19 | 1.99 | 2.58 | 0.94 | 1.12 | 1.32 | 1.06 |
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 | 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 | |||||||||
| n/a | 255.3 | 768.7 | 858.2 | 1,850.7 | 3,628.4 | 1,565.2 | 1,254.5 | 2,220.3 | |
| Growth | +201.1% | +11.6% | +115.7% | +96.1% | −56.9% | −19.9% | +77.0% | ||
| 24.0 | 26.1 | 29.2 | 32.0 | 34.9 | 39.4 | 38.0 | 39.4 | 48.7 | |
| −183.8 | −0.2 | 274.9 | 163.0 | 900.8 | 2,281.5 | 226.6 | −168.6 | 645.9 | |
| Growth | −40.7% | +452.5% | +153.3% | −90.1% | −174.4% | ||||
| −128.0 | −129.3 | 124.7 | −61.6 | −230.3 | 1,401.9 | 247.0 | −367.8 | 508.7 | |
| 7.2 | −17.9 | 27.8 | −9.2 | 11.4 | 261.1 | 35.1 | −149.1 | 88.5 | |
| −135.1 | −111.4 | 96.9 | −52.4 | −259.2 | 1,124.9 | 211.1 | −229.7 | 395.6 | |
| Growth | −154.1% | −81.2% | −208.8% | ||||||
| Per share | |||||||||
| n/a | n/a | 0.52 | −0.39 | −1.12 | 4.75 | 0.76 | −0.76 | 1.43 | |
| n/a | n/a | 0.52 | −0.39 | −1.12 | 4.11 | 0.76 | −0.76 | 1.43 | |
| Growth | −175.0% | −81.5% | −200.0% | ||||||
| n/a | 14.6 | 142.8 | 215.2 | 231.6 | 236.0 | 276.8 | 287.0 | 290.8 | |
| n/a | 14.6 | 187.4 | 215.2 | 231.6 | 277.5 | 276.8 | 287.0 | 294.1 | |
| Growth | +1,179.6% | +14.8% | +7.6% | +19.8% | −0.2% | +3.7% | +2.5% | ||
† The diluted share count jumps at 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.