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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −72.2 | −72.2 | −47.1 | −103.9 | −209.0 | −309.5 | −325.0 | −239.9 | −184.8 | |
| Growth | |||||||||
| 5.2 | 7.1 | 11.4 | 16.1 | 22.3 | 36.0 | 42.9 | 42.4 | 39.7 | |
| Investment | |||||||||
| −6.7 | −20.2 | −18.7 | −36.2 | −75.0 | −77.5 | −20.5 | −35.1 | −48.3 | |
| calc | −78.9 | −92.4 | −65.9 | −140.1 | −284.1 | −386.9 | −345.5 | −274.9 | −233.1 |
| Growth | |||||||||
| calc | n/a | n/a | −0.73 | −1.44 | −2.80 | −3.79 | −3.08 | −2.24 | −1.86 |
| −170.4 | −153.0 | −317.6 | −617.1 | −63.2 | 149.8 | 840.3 | −261.3 | −627.2 | |
| Financing | |||||||||
| 281.7 | 293.2 | 367.3 | 1,410.3 | −66.8 | −189.1 | 477.4 | −1.0 | 671.1 | |
| −7.2 | −0.2 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −45.0 | |
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.