Closing prices at the end of each trading day, from 5 Jun 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 560.6 | 731.4 | 766.9 | 1,367.5 | 1,993.6 | 2,565.0 | 3,331.0 | 4,180.0 |
| Growth | +30.5% | +4.9% | +78.3% | +45.8% | +28.7% | +29.9% | +25.5% | |
| Operating income | −13.1 | −4.4 | −57.6 | −49.2 | 94.7 | 115.0 | 247.0 | 351.0 |
| Net income | −55.4 | −56.6 | −18.4 | −48.2 | 75.1 | 86.0 | 230.0 | 119.0 |
| Growth | +14.5% | +167.4% | −48.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.1% | 23.7% | 23.2% | 20.4% | n/a | n/a | n/a | n/a |
| Operating margin | −2.3% | −0.6% | −7.5% | −3.6% | 4.8% | 4.5% | 7.4% | 8.4% |
| Net margin | −9.9% | −7.7% | −2.4% | −3.5% | 3.8% | 3.4% | 6.9% | 2.8% |
| Free cash flow margin | 4.3% | −0.0% | −0.1% | −0.4% | 13.4% | 12.9% | 14.8% | 14.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 25.5 | 8.0 | 4.0 | 3.0 | 275.4 | 346.0 | 500.0 | 634.0 |
| Capital expenditure | −1.6 | −8.2 | −4.8 | −8.2 | −8.0 | −14.0 | −7.0 | −10.0 |
| Free cash flow | 23.9 | −0.2 | −0.8 | −5.2 | 267.4 | 332.0 | 493.0 | 624.0 |
| Growth | −100.8% | +24.2% | +48.5% | +26.6% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −19.5 | −185.9 | −105.0 | −146.0 | −453.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 3.7 | 927.8 | 1,231.5 | 702.5 | 455.0 | 1,212.0 | 964.0 |
| Total debt | n/a | 640.4 | 1,006.3 | 1,738.5 | 1,741.9 | 1,750.2 | 2,841.0 | 4,546.0 |
| Net cash (debt) | n/a | −636.7 | −78.5 | −507.0 | −1,039.4 | −1,295.2 | −1,629.0 | −3,582.0 |
| Shareholders’ equity | 35.9 | −32.9 | 459.6 | 272.8 | 347.3 | 653.3 | 807.0 | 1,442.0 |
| Debt to equity | n/a | n/a | 2.19 | 6.37 | 5.02 | 2.68 | 3.52 | 3.15 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 25.1% | 23.7% | 23.2% | 20.4% | n/a | n/a | n/a | n/a | |
| −2.3% | −0.6% | −7.5% | −3.6% | 4.8% | 4.5% | 7.4% | 8.4% | |
| −10.6% | −7.5% | −14.8% | −5.6% | 4.4% | 4.7% | −0.0% | 4.7% | |
| −9.9% | −7.7% | −2.4% | −3.5% | 3.8% | 3.4% | 6.9% | 2.8% | |
| 4.3% | −0.0% | −0.1% | −0.4% | 13.4% | 12.9% | 14.8% | 14.9% | |
| Spending | ||||||||
| 0.3% | 0.2% | 0.2% | 0.1% | 0.0% | 0.0% | 0.1% | 0.1% | |
| 14.2% | 16.0% | 24.3% | 16.1% | 13.4% | 12.8% | 13.8% | 16.3% | |
| 0.3% | 1.1% | 0.6% | 0.6% | 0.4% | 0.5% | 0.2% | 0.2% | |
| n/a | n/a | n/a | n/a | 0.2% | −2.5% | n/a | 24.6% | |
| Returns | ||||||||
| −154.3% | n/a | −4.0% | −17.7% | 21.6% | 13.2% | 28.5% | 8.3% | |
| n/a | −7.2% | −1.0% | −2.1% | 2.9% | 2.5% | 4.6% | 1.4% | |
| Balance and payout | ||||||||
| n/a | n/a | 2.19 | 6.37 | 5.02 | 2.68 | 3.52 | 3.15 | |
| n/a | 98.7% | 62.3% | 82.9% | 81.2% | 74.4% | 79.8% | 77.5% | |
| n/a | n/a | n/a | n/a | 69.5% | 31.6% | 29.6% | 72.6% | |