Closing prices at the end of each trading day, from 4 Oct 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49.8 | 90.6 | 214.4 | 286.7 | 373.7 | 449.5 | 563.9 | 739.0 | 982.0 |
| Growth | +81.9% | +136.5% | +33.8% | +30.3% | +20.3% | +25.5% | +31.0% | +32.9% | |
| Operating income | −76.6 | −92.9 | −82.4 | −255.0 | −411.0 | −544.4 | −564.7 | −443.6 | −437.2 |
| Net income | −83.2 | −85.1 | −75.7 | −246.3 | −384.8 | −654.6 | −479.4 | −436.4 | −416.3 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −0.84 | −2.60 | −4.00 | −6.41 | −4.28 | −3.56 | −3.32 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −153.7% | −102.5% | −38.4% | −88.9% | −110.0% | −121.1% | −100.1% | −60.0% | −44.5% |
| Net margin | −167.0% | −93.8% | −35.3% | −85.9% | −103.0% | −145.6% | −85.0% | −59.0% | −42.4% |
| Free cash flow margin | −158.3% | −101.9% | −30.7% | −48.9% | −76.0% | −86.1% | −61.3% | −37.2% | −23.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −72.2 | −72.2 | −47.1 | −103.9 | −209.0 | −309.5 | −325.0 | −239.9 | −184.8 |
| Capital expenditure | −6.7 | −20.2 | −18.7 | −36.2 | −75.0 | −77.5 | −20.5 | −35.1 | −48.3 |
| Free cash flow | −78.9 | −92.4 | −65.9 | −140.1 | −284.1 | −386.9 | −345.5 | −274.9 | −233.1 |
| Growth | |||||||||
| Buybacks | −7.2 | −0.2 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −45.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 72.3 | 140.5 | 143.2 | 833.0 | 492.2 | 141.6 | 1,133.5 | 525.5 | 378.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,142.5 | 1,504.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −617.0 | −1,125.8 |
| Shareholders’ equity | 308.6 | 483.2 | 798.4 | 1,298.5 | 645.0 | 60.2 | 158.7 | −139.6 | −99.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 72.3 | 140.5 | 143.2 | 833.0 | 492.2 | 141.6 | 1,133.5 | 525.5 | 378.2 | |
| 12.8 | 35.7 | 48.0 | 53.3 | 97.7 | 97.3 | 88.8 | 110.3 | 137.8 | |
| 7.3 | 9.1 | 15.2 | 22.7 | 30.7 | 51.6 | 61.9 | 71.1 | 85.9 | |
| 16.0 | 31.0 | 43.7 | 62.8 | 124.5 | 167.9 | 145.1 | 136.8 | 145.9 | |
| n/a | 0.0 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 77.3 | |
| 342.9 | 587.4 | 962.5 | 2,271.8 | 2,204.5 | 1,610.0 | 1,786.4 | 1,485.6 | 2,013.7 | |
| Growth | +71.3% | +63.9% | +136.0% | −3.0% | −27.0% | +11.0% | −16.8% | +35.5% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,142.5 | 1,504.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,142.5 | 1,504.0 |
| 34.3 | 62.5 | 114.5 | 916.2 | 1,559.5 | 1,549.8 | 1,627.7 | 1,625.3 | 2,113.0 | |
| Equity | |||||||||
| −195.7 | −280.8 | −352.8 | −606.6 | −1,007.8 | −1,662.4 | −2,141.9 | −2,578.2 | −2,994.5 | |
| 308.6 | 483.2 | 798.4 | 1,298.5 | 645.0 | 60.2 | 158.7 | −139.6 | −99.3 | |
| Growth | +56.6% | +65.2% | +62.6% | −50.3% | −90.7% | +163.7% | −188.0% | ||
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −617.0 | −1,125.8 |
| 11.9 | 85.8 | 94.3 | 100.2 | 101.8 | 102.6 | 121.6 | 124.0 | 130.6 | |
| calc | 25.94 | 5.63 | 8.47 | 12.96 | 6.34 | 0.59 | 1.30 | −1.13 | −0.76 |
Lines marked calc are worked out here from filed figures; point at one for how.