Closing prices at the end of each trading day, from 18 Sep 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 27.1 | 608.2 | 595.3 | 807.8 | 1,353.8 |
| Growth | +2,143.3% | −2.1% | +35.7% | +67.6% | |||
| Operating income | −257.9 | −599.2 | −1,530.4 | −2,594.0 | −3,099.6 | −3,020.8 | −3,501.8 |
| Net income | −277.4 | −719.4 | −2,579.8 | −1,304.5 | −2,828.4 | −2,713.9 | −2,698.1 |
| Growth | |||||||
| EPS, diluted | −13.08 | −28.42 | −6.41 | −1.51 | −13.59 | −12.52 | −12.09 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −5,645.1% | −426.5% | −520.7% | −373.9% | −258.7% |
| Net margin | n/a | n/a | −9,515.6% | −214.5% | −475.1% | −336.0% | −199.3% |
| Free cash flow margin | n/a | n/a | −5,456.7% | −542.8% | −571.2% | −359.4% | −280.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −235.3 | −570.2 | −1,058.1 | −2,226.3 | −2,489.8 | −2,019.7 | −2,931.9 |
| Capital expenditure | −104.3 | −459.6 | −421.2 | −1,074.9 | −910.6 | −883.8 | −868.2 |
| Free cash flow | −339.6 | −1,029.8 | −1,479.4 | −3,301.1 | −3,400.4 | −2,903.5 | −3,800.1 |
| Growth | |||||||
| Buybacks | 0.0 | 0.0 | −20.7 | 0.0 | 0.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 379.7 | 614.4 | 6,262.9 | 1,735.8 | 1,369.9 | 1,606.9 | 997.8 |
| Total debt | n/a | 0.0 | 1,986.8 | 1,991.8 | 1,997.0 | 2,128.6 | 2,718.3 |
| Net cash (debt) | n/a | 614.4 | 4,276.1 | −256.1 | −627.0 | −521.7 | −1,720.5 |
| Shareholders’ equity | −621.1 | −1,318.8 | 3,909.4 | 4,349.7 | 4,851.7 | 3,872.8 | 717.3 |
| Debt to equity | n/a | n/a | 0.51 | 0.46 | 0.41 | 0.55 | 3.79 |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| n/a | n/a | 27.1 | 608.2 | 595.3 | 807.8 | 1,353.8 | |
| Growth | +2,143.3% | −2.1% | +35.7% | +67.6% | |||
| 3.9 | 3.1 | 154.9 | 1,646.1 | 1,936.1 | 1,730.9 | 2,610.2 | |
| 220.2 | 511.1 | 750.2 | 821.5 | 937.0 | 1,176.5 | 1,211.4 | |
| 38.4 | 89.0 | 652.5 | 734.6 | 797.2 | 901.0 | 1,034.0 | |
| −257.9 | −599.2 | −1,530.4 | −2,594.0 | −3,099.6 | −3,020.8 | −3,501.8 | |
| Growth | |||||||
| −277.3 | −719.6 | −2,579.7 | −1,304.1 | −2,827.4 | −2,712.7 | −2,700.4 | |
| 0.0 | −0.2 | 0.0 | 0.4 | 1.0 | 1.2 | −2.3 | |
| −277.4 | −719.4 | −2,579.8 | −1,304.5 | −2,828.4 | −2,713.9 | −2,698.1 | |
| Growth | |||||||
| Per share | |||||||
| −13.08 | −28.42 | −6.41 | −0.78 | −13.59 | −12.52 | −11.81 | |
| −13.08 | −28.42 | −6.41 | −1.51 | −13.59 | −12.52 | −12.09 | |
| Growth | |||||||
| 20.6 | 24.8 | 740.4 | 1,678 | 208.2 | 244.5 | 311.7 | |
| 20.6 | 24.8 | 740.4 | 1,693 | 208.2 | 244.5 | 313.4 | |
| Growth | +20.5% | +2,882.3% | +128.7% | −87.7% | +17.5% | +28.2% | |
† The diluted share count jumps at 2021 and 2022 and 2023, 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.