Closing prices at the end of each trading day, from 5 Jun 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 49.1 | 60.0 | 75.0 | 68.8 | 117.0 | 285.1 | 627.2 | 1,028.9 |
| Growth | +22.1% | +25.0% | −8.2% | +70.0% | +143.7% | +120.0% | +64.0% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | −528.1 | −309.5 | −136.5 |
| Net income | −2.8 | −101.6 | −266.4 | −403.6 | −446.3 | −518.3 | −177.0 | −296.8 |
| Growth | ||||||||
| EPS, diluted | −0.01 | −0.51 | −1.13 | −1.43 | −1.40 | −1.47 | −0.48 | −0.81 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −185.2% | −49.3% | −13.3% |
| Net margin | −5.7% | −169.4% | −355.2% | −586.4% | −381.5% | −181.8% | −28.2% | −28.8% |
| Free cash flow margin | 583.6% | −183.1% | −332.3% | −349.7% | −189.9% | −145.0% | −25.2% | −12.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 307.7 | −83.1 | −223.0 | −198.5 | −201.3 | −393.3 | −144.0 | −100.2 |
| Capital expenditure | −21.0 | −26.8 | −26.3 | −42.2 | −20.9 | −20.1 | −14.1 | −28.6 |
| Free cash flow | 286.7 | −109.8 | −249.3 | −240.7 | −222.2 | −413.4 | −158.1 | −128.8 |
| Growth | −138.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 210.2 | 83.4 | 455.7 | 688.9 | 786.0 | 1,277.7 | 286.7 | 901.9 |
| Total debt | n/a | n/a | n/a | 120.5 | 260.9 | 281.3 | 301.2 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | 568.5 | 525.1 | 996.4 | −14.5 | 901.9 |
| Shareholders’ equity | 252.9 | −122.9 | 597.8 | 765.9 | 744.3 | 1,251.4 | 1,040.5 | 1,002.1 |
| Debt to equity | n/a | n/a | n/a | 0.16 | 0.35 | 0.22 | 0.29 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 210.2 | 83.4 | 455.7 | 688.9 | 786.0 | 1,277.7 | 286.7 | 901.9 | |
| n/a | 1.2 | 1.8 | 1.7 | 10.4 | 19.4 | 23.9 | 32.0 | |
| 28.2 | 45.2 | 72.3 | 102.5 | 105.2 | 108.8 | 99.3 | 116.3 | |
| n/a | 287.7 | 722.1 | 1,119.5 | 1,331.0 | 1,848.6 | 1,670.2 | 1,733.7 | |
| Growth | +151.0% | +55.0% | +18.9% | +38.9% | −9.7% | +3.8% | ||
| Liabilities | ||||||||
| n/a | n/a | n/a | 120.5 | 260.9 | 281.3 | 301.2 | 0.0 | |
| calc | n/a | n/a | n/a | 120.5 | 260.9 | 281.3 | 301.2 | 0.0 |
| n/a | 410.6 | 124.3 | 353.5 | 586.7 | 597.2 | 629.6 | 731.6 | |
| Equity | ||||||||
| n/a | −122.9 | 280.2 | 471.2 | n/a | n/a | n/a | n/a | |
| 252.9 | −122.9 | 597.8 | 765.9 | 744.3 | 1,251.4 | 1,040.5 | 1,002.1 | |
| Growth | −148.6% | +28.1% | −2.8% | +68.1% | −16.8% | −3.7% | ||
| Per share and net cash | ||||||||
| calc | n/a | n/a | n/a | 568.5 | 525.1 | 996.4 | −14.5 | 901.9 |
| n/a | n/a | 266.0 | 308.5 | 330.1 | 363.8 | 367.3 | 369.9 | |
| calc | n/a | n/a | 2.25 | 2.48 | 2.25 | 3.44 | 2.83 | 2.71 |
Lines marked calc are worked out here from filed figures; point at one for how.