Closing prices at the end of each trading day, from 19 May 2021. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 385.9 | 1,320.3 | 1,551.7 | 1,563.1 | 866.5 | 1,331.1 | 1,791.7 | 958.1 | 1,422.6 |
| Growth | +242.1% | +17.5% | +0.7% | −44.6% | +53.6% | +34.6% | −46.5% | +48.5% | |
| Operating income | −868.2 | 555.8 | 399.0 | −1,703.7 | −1,362.6 | 543.1 | 974.8 | −236.8 | 600.4 |
| Net income | −979.7 | 435.2 | 430.6 | −2,002.4 | −1,625.1 | 494.7 | 1,470.9 | −261.4 | 427.8 |
| Growth | −1.1% | −565.1% | +197.3% | −117.8% | |||||
| EPS, diluted | −7.97 | 2.41 | 2.45 | −12.49 | −10.14 | 20.32 | 66.46 | −14.72 | 21.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −225.0% | 42.1% | 25.7% | −109.0% | −157.2% | 40.8% | 54.4% | −24.7% | 42.2% |
| Net margin | −253.9% | 33.0% | 27.7% | −128.1% | −187.5% | 37.2% | 82.1% | −27.3% | 30.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 337.8 | 679.9 | 786.3 | 724.0 | 95.3 | 739.1 | 723.2 | 650.0 | 803.2 |
| Buybacks | 0.0 | 0.0 | −200.3 | −30.0 | 0.0 | −250.5 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,275.9 | 99.6 | 52.3 | 6.1 | 89.9 | 7.3 | 1.9 | 1.5 | 1.8 |
| Total debt | 1,593.9 | 2,038.9 | 2,087.4 | 1,978.7 | 253.7 | 694.2 | 667.4 | 702.9 | 788.2 |
| Net cash (debt) | −318.0 | −1,939.4 | −2,035.1 | −1,972.6 | −163.9 | −686.9 | −665.5 | −701.4 | −786.4 |
| Shareholders’ equity | 2,183.9 | 3,101.6 | 3,327.8 | 1,314.6 | −300.5 | 828.8 | 2,161.7 | 1,711.4 | 1,834.7 |
| Debt to equity | 0.73 | 0.66 | 0.63 | 1.51 | n/a | 0.84 | 0.31 | 0.41 | 0.43 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2022† 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 385.9 | 1,320.3 | 1,551.7 | 1,563.1 | 866.5 | 1,331.1 | 1,791.7 | 958.1 | 1,422.6 | |
| Growth | +242.1% | +17.5% | +0.7% | −44.6% | +53.6% | +34.6% | −46.5% | +48.5% | |
| n/a | n/a | 486.8 | 508.8 | 456.3 | 357.2 | 348.6 | 351.2 | 358.9 | |
| 43.4 | 45.5 | 47.1 | 45.5 | 59.3 | 35.3 | 38.6 | 42.6 | 42.5 | |
| −868.2 | 555.8 | 399.0 | −1,703.7 | −1,362.6 | 543.1 | 974.8 | −236.8 | 600.4 | |
| Growth | −28.2% | −527.0% | +79.5% | −124.3% | |||||
| −982.6 | 437.0 | 430.5 | −2,009.9 | −1,617.8 | 494.7 | 945.8 | −317.5 | 543.3 | |
| −2.9 | 1.8 | −0.1 | −7.6 | 7.3 | 0.0 | −525.2 | −56.1 | 115.5 | |
| −979.7 | 435.2 | 430.6 | −2,002.4 | −1,625.1 | 494.7 | 1,470.9 | −261.4 | 427.8 | |
| Growth | −1.1% | −565.1% | +197.3% | −117.8% | |||||
| Per share | |||||||||
| −7.97 | 2.42 | 2.46 | −12.49 | −10.14 | 20.45 | 67.24 | −14.72 | 21.74 | |
| −7.97 | 2.41 | 2.45 | −12.49 | −10.14 | 20.32 | 66.46 | −14.72 | 21.48 | |
| Growth | +1.7% | −609.8% | +227.1% | −122.1% | |||||
| 123.0 | 179.8 | 174.7 | 160.3 | 160.2 | 20.2 | 18.6 | 18.1 | 18.2 | |
| 123.0 | 180.3 | 175.4 | 160.3 | 160.2 | 20.3 | 18.9 | 18.1 | 18.4 | |
| Growth | +46.6% | −2.7% | −8.6% | −0.1% | −87.3% | −7.1% | −4.5% | +2.2% | |
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.