Closing prices at the end of each trading day, from 29 Mar 2019. 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 | 1,059.9 | 2,106.0 | 3,465.5 | 2,208.7 | 2,958.0 | 3,812.0 | 4,116.2 | 5,365.5 | 5,895.5 |
| Growth | +98.7% | +64.6% | −36.3% | +33.9% | +28.9% | +8.0% | +30.4% | +9.9% | |
| Operating income | −708.3 | −977.7 | −2,702.5 | −1,808.4 | −1,135.2 | −1,458.9 | −475.6 | −118.9 | −188.4 |
| Net income | −688.3 | −911.3 | −2,602.2 | −1,752.9 | −1,062.1 | −1,584.5 | −340.3 | 22.8 | 2,844.0 |
| Growth | +12,382.5% | ||||||||
| EPS, diluted | n/a | n/a | −11.44 | −5.61 | −3.17 | −4.47 | −0.88 | 0.06 | 6.81 |
| Growth | +11,250.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −66.8% | −46.4% | −78.0% | −81.9% | −38.4% | −38.3% | −11.6% | −2.2% | −3.2% |
| Net margin | −64.9% | −43.3% | −75.1% | −79.4% | −35.9% | −41.6% | −8.3% | 0.4% | 48.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −393.5 | −280.7 | −105.7 | −1,378.9 | −101.7 | −237.3 | −98.2 | 849.7 | 1,168.4 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −50.0 | −500.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,106.1 | 517.7 | 358.3 | 319.7 | 457.3 | 281.1 | 558.6 | 759.3 | 1,132.0 |
| Total debt | n/a | n/a | 0.0 | 680.0 | 711.4 | 839.5 | 865.2 | 604.9 | 1,053.0 |
| Net cash (debt) | n/a | n/a | 358.3 | −360.3 | −254.1 | −558.4 | −306.5 | 154.4 | 79.0 |
| Shareholders’ equity | −1,979.4 | −2,871.3 | 2,854.1 | 1,676.2 | 1,341.2 | 388.7 | 541.5 | 767.0 | 3,273.5 |
| Debt to equity | n/a | n/a | 0.00 | 0.41 | 0.53 | 2.16 | 1.60 | 0.79 | 0.32 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 1,106.1 | 517.7 | 358.3 | 319.7 | 457.3 | 281.1 | 558.6 | 759.3 | 1,132.0 | |
| n/a | 109.3 | 188.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | 152.1 | 158.7 | 182.7 | 180.5 | 261.6 | 257.8 | 251.4 | 439.8 | |
| n/a | 3,760.0 | 5,691.4 | 4,679.0 | 4,773.9 | 4,556.4 | 4,564.5 | 5,435.1 | 9,030.1 | |
| Growth | +51.4% | −17.8% | +2.0% | −4.6% | +0.2% | +19.1% | +66.1% | ||
| Liabilities | |||||||||
| n/a | n/a | 0.0 | 35.8 | 56.3 | 36.3 | 25.8 | 38.9 | 50.6 | |
| n/a | n/a | 0.0 | 644.2 | 655.2 | 803.2 | 839.4 | 566.0 | 1,002.4 | |
| calc | n/a | n/a | 0.0 | 680.0 | 711.4 | 839.5 | 865.2 | 604.9 | 1,053.0 |
| n/a | 1,479.3 | 2,837.3 | 3,002.8 | 3,432.7 | 4,167.8 | 4,022.9 | 4,668.1 | 5,756.5 | |
| Equity | |||||||||
| n/a | −2,945.3 | −5,547.6 | −7,300.4 | −8,362.6 | −9,940.6 | −10,280.9 | −10,258.1 | −7,414.1 | |
| −1,979.4 | −2,871.3 | 2,854.1 | 1,676.2 | 1,341.2 | 388.7 | 541.5 | 767.0 | 3,273.5 | |
| Growth | −41.3% | −20.0% | −71.0% | +39.3% | +41.6% | +326.8% | |||
| Per share and net cash | |||||||||
| calc | n/a | n/a | 358.3 | −360.3 | −254.1 | −558.4 | −306.5 | 154.4 | 79.0 |
| n/a | 22.4 | 0.0 | n/a | n/a | n/a | n/a | n/a | 398.1 | |
| calc | n/a | −127.96 | n/a | n/a | n/a | n/a | n/a | n/a | 8.22 |
Lines marked calc are worked out here from filed figures; point at one for how.