Closing prices at the end of each trading day, from 2 May 2017. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.1 | 76.8 | 135.8 | 410.2 | 662.0 | 1,213.5 | 1,256.4 | 1,482.9 | 1,764.4 |
| Growth | +406.9% | +76.9% | +202.0% | +61.4% | +83.3% | +3.5% | +18.0% | +19.0% | |
| Operating income | −11.5 | −12.2 | −1,285.8 | −1,020.5 | 53.5 | 150.5 | 159.3 | 179.2 | 164.9 |
| Net income | −0.2 | −0.2 | −1,327.7 | −1,155.8 | n/a | n/a | 289.4 | 80.0 | 178.3 |
| Growth | −72.4% | +122.8% | |||||||
| EPS, diluted | −0.30 | −0.51 | −95.70 | 0.00 | 0.00 | 1.47 | 2.52 | 1.02 | 2.63 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −76.2% | −15.9% | −946.8% | −248.8% | 8.1% | 12.4% | 12.7% | 12.1% | 9.3% |
| Net margin | −1.2% | −0.3% | −977.7% | −281.8% | n/a | n/a | 23.0% | 5.4% | 10.1% |
| Free cash flow margin | 0.0% | −108.6% | −196.2% | −19.3% | 23.8% | 33.5% | 21.6% | 25.2% | 6.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.0 | 0.7 | 76.3 | 102.1 | 235.6 | 613.0 | 584.5 | 637.3 | 604.1 |
| Capital expenditure | 0.0 | −84.0 | −342.7 | −181.4 | −78.0 | −206.2 | −312.9 | −263.5 | −492.5 |
| Free cash flow | 0.0 | −83.3 | −266.4 | −79.3 | 157.5 | 406.8 | 271.6 | 373.8 | 111.6 |
| Growth | +158.3% | −33.2% | +37.6% | −70.1% | |||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −5.8 | 0.0 | −176.0 |
| Dividends paid | n/a | n/a | 0.0 | 0.0 | 0.0 | −39.3 | −81.4 | −175.2 | −193.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 449.9 | 6.0 | 24.2 | 18.7 | 6.4 | 4.5 | 3.6 | 4.0 |
| Total debt | n/a | 0.0 | 396.0 | 624.0 | 2,346.2 | 3,395.0 | 3,594.0 | 3,390.0 | 3,653.0 |
| Net cash (debt) | n/a | 449.9 | −390.0 | −599.8 | −2,327.5 | −3,388.6 | −3,589.5 | −3,386.4 | −3,649.0 |
| Shareholders’ equity | 556.1 | −227.0 | 0.0 | 0.0 | 0.0 | −839.8 | −530.8 | −2,976.6 | −565.4 |
| Debt to equity | n/a | n/a | 44,000.00 | 62,400.00 | 234,618.70 | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −76.2% | −15.9% | −946.8% | −248.8% | 8.1% | 12.4% | 12.7% | 12.1% | 9.3% | |
| 3.4% | −14.0% | −929.9% | −281.5% | 0.5% | 20.9% | 12.2% | 18.0% | 32.7% | |
| −1.2% | −0.3% | −977.7% | −281.8% | n/a | n/a | 23.0% | 5.4% | 10.1% | |
| 0.0% | −108.6% | −196.2% | −19.3% | 23.8% | 33.5% | 21.6% | 25.2% | 6.3% | |
| Spending | |||||||||
| 26.4% | 9.6% | 7.6% | 5.6% | 4.3% | 7.8% | 7.8% | 9.0% | 7.4% | |
| 0.0% | 109.4% | 252.3% | 44.2% | 11.8% | 17.0% | 24.9% | 17.8% | 27.9% | |
| 1,383.9% | n/a | n/a | n/a | 55.7% | 1.0% | −151.7% | 8.6% | 8.8% | |
| Returns | |||||||||
| −0.0% | n/a | −14,752,444.4% | −11,557,890.0% | n/a | n/a | n/a | n/a | n/a | |
| −0.0% | −0.0% | −88.5% | −64.2% | n/a | n/a | 4.5% | 1.2% | 2.5% | |
| Balance and payout | |||||||||
| n/a | n/a | 44,000.00 | 62,400.00 | 234,618.70 | n/a | n/a | n/a | n/a | |
| 21.2% | 7.0% | 39.8% | 48.0% | 71.7% | 61.6% | 59.6% | 56.3% | 58.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 28.1% | 219.0% | 108.7% | |
| n/a | n/a | n/a | n/a | 0.0% | 9.7% | 32.1% | 46.9% | 331.2% | |