Closing prices at the end of each trading day, from 23 Nov 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 793.0 | 763.0 | 1,851.0 | 2,290.0 | 2,423.0 | 2,718.0 |
| Growth | −3.8% | +142.6% | +23.7% | +5.8% | +12.2% | ||
| Operating income | n/a | −747.0 | −560.0 | −198.0 | −8.0 | 115.0 | 130.0 |
| Net income | −0.0 | −19.6 | 6.2 | −229.0 | −136.0 | −134.0 | 111.0 |
| Growth | −3,793.6% | ||||||
| EPS, diluted | n/a | n/a | n/a | −0.51 | −0.30 | −0.30 | 0.22 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −94.2% | −73.4% | −10.7% | −0.3% | 4.7% | 4.8% |
| Net margin | n/a | −2.5% | 0.8% | −12.4% | −5.9% | −5.5% | 4.1% |
| Free cash flow margin | n/a | −37.5% | −72.9% | −26.4% | 2.1% | 6.8% | 3.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.0 | −250.0 | −512.0 | −394.0 | 162.0 | 272.0 | 233.0 |
| Capital expenditure | n/a | −47.0 | −44.0 | −94.0 | −113.0 | −107.0 | −129.0 |
| Free cash flow | n/a | −297.0 | −556.0 | −488.0 | 49.0 | 165.0 | 104.0 |
| Growth | +236.7% | −37.0% | |||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −55.0 | −73.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 499.0 | 0.3 | 516.0 | 303.0 | 476.0 | 536.0 | 434.0 |
| Total debt | n/a | n/a | 1,023.0 | 1,222.0 | 1,362.0 | 1,384.0 | 1,418.0 |
| Net cash (debt) | n/a | n/a | −507.0 | −919.0 | −886.0 | −848.0 | −984.0 |
| Shareholders’ equity | 0.0 | −103.9 | 1,333.0 | 152.0 | 1,208.0 | 1,051.0 | 1,608.0 |
| Debt to equity | n/a | n/a | 0.77 | 8.04 | 1.13 | 1.32 | 0.88 |
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 | |||||||
| n/a | −94.2% | −73.4% | −10.7% | −0.3% | 4.7% | 4.8% | |
| n/a | −95.7% | −85.6% | −15.5% | −6.3% | −2.9% | 5.4% | |
| n/a | −2.5% | 0.8% | −12.4% | −5.9% | −5.5% | 4.1% | |
| n/a | −37.5% | −72.9% | −26.4% | 2.1% | 6.8% | 3.8% | |
| Spending | |||||||
| n/a | 22.8% | 27.9% | 16.9% | 12.8% | 12.7% | 10.7% | |
| n/a | 5.9% | 5.8% | 5.1% | 4.9% | 4.4% | 4.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 27.2% | |
| Returns | |||||||
| −99.9% | n/a | 0.5% | −150.7% | −11.3% | −12.7% | 6.9% | |
| −99.9% | −2.4% | 0.2% | −6.1% | −3.6% | −3.7% | 2.3% | |
| Balance and payout | |||||||
| n/a | n/a | 0.77 | 8.04 | 1.13 | 1.32 | 0.88 | |
| n/a | 12.9% | 60.4% | 63.2% | 67.7% | 70.8% | 66.2% | |
| n/a | n/a | n/a | n/a | 0.0% | 33.3% | 70.2% | |