Closing prices at the end of each trading day, from 25 Jul 2019. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 614.5 | 1,296.0 | 2,240.5 | 3,665.4 | 4,767.7 | 6,054.5 |
| Growth | +110.9% | +72.9% | +63.6% | +30.1% | +27.0% | |
| Operating income | −843.3 | −1,561.6 | −1,511.8 | −789.2 | −609.0 | −15.8 |
| Net income | −1,231.8 | −1,523.2 | −1,378.0 | −802.1 | −507.3 | 3.7 |
| Growth | ||||||
| EPS, diluted | −4.03 | −3.78 | −3.16 | −1.73 | −1.05 | −0.01 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −137.2% | −120.5% | −67.5% | −21.5% | −12.8% | −0.3% |
| Net margin | −200.5% | −117.5% | −61.5% | −21.9% | −10.6% | 0.1% |
| Free cash flow margin | −33.5% | −33.6% | −29.4% | −0.6% | 8.5% | 10.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −194.2 | −419.5 | −625.5 | −1.8 | 417.8 | 662.9 |
| Capital expenditure | −11.8 | −15.9 | −32.4 | −20.9 | −10.2 | −15.4 |
| Free cash flow | −205.9 | −435.4 | −657.9 | −22.7 | 407.6 | 647.5 |
| Growth | +58.9% | |||||
| Buybacks | −288.8 | −17.8 | 0.0 | 0.0 | −48.1 | −571.5 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 1,817.3 | 2,152.9 | 1,309.2 | 1,270.5 | 788.3 | 1,127.5 |
| Shareholders’ equity | 2,631.3 | 1,678.5 | 1,322.7 | 840.3 | 1,010.6 | 631.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| −194.2 | −419.5 | −625.5 | −1.8 | 417.8 | 662.9 | |
| Growth | +58.7% | |||||
| 77.4 | 121.1 | 169.3 | 201.9 | 270.9 | 275.5 | |
| Investment | ||||||
| −11.8 | −15.9 | −32.4 | −20.9 | −10.2 | −15.4 | |
| calc | −205.9 | −435.4 | −657.9 | −22.7 | 407.6 | 647.5 |
| Growth | +58.9% | |||||
| calc | −0.67 | −1.08 | −1.51 | −0.05 | 0.85 | 1.31 |
| −227.3 | −195.0 | −208.8 | −90.4 | −566.6 | −166.0 | |
| Financing | ||||||
| 2,306.3 | 1,138.8 | −16.7 | −63.2 | −144.5 | −222.5 | |
| −288.8 | −17.8 | 0.0 | 0.0 | −48.1 | −571.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.