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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| n/a | n/a | −5,645.1% | −426.5% | −520.7% | −373.9% | −258.7% | |
| n/a | n/a | −9,515.4% | −214.4% | −475.0% | −335.8% | −199.5% | |
| n/a | n/a | −9,515.6% | −214.5% | −475.1% | −336.0% | −199.3% | |
| n/a | n/a | −5,456.7% | −542.8% | −571.2% | −359.4% | −280.7% | |
| Spending | |||||||
| n/a | n/a | 2,767.1% | 135.1% | 157.4% | 145.6% | 89.5% | |
| n/a | n/a | 2,406.7% | 120.8% | 133.9% | 111.5% | 76.4% | |
| n/a | n/a | 1,553.7% | 176.7% | 153.0% | 109.4% | 64.1% | |
| Returns | |||||||
| n/a | n/a | −66.0% | −30.0% | −58.3% | −70.1% | −376.1% | |
| −47.9% | −51.3% | −32.7% | −16.6% | −33.2% | −28.1% | −32.2% | |
| Balance and payout | |||||||
| n/a | n/a | 0.51 | 0.46 | 0.41 | 0.55 | 3.79 | |
| 21.9% | 16.2% | 50.4% | 44.8% | 43.0% | 46.4% | 64.2% | |