Closing prices at the end of each trading day, from 3 Mar 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 488.2 | 0.0 | 5.4 | 64.9 | 21.4 | 20.6 | 28.6 |
| Growth | −100.0% | +1,103.7% | −67.1% | −3.6% | +39.0% | ||
| Operating income | −259.4 | −402.3 | −544.5 | −589.9 | −235.6 | 57.3 | −396.4 |
| Net income | −261.2 | −406.8 | −572.6 | −606.3 | −270.7 | 25.4 | −443.2 |
| Growth | −1,842.5% | ||||||
| EPS, diluted | −9.06 | −14.16 | −3.20 | −2.85 | −1.22 | 0.10 | −1.69 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −53.1% | n/a | −10,094.2% | −908.5% | −1,103.4% | 278.3% | −1,386.2% |
| Net margin | −53.5% | n/a | −10,615.6% | −933.8% | −1,267.9% | 123.6% | −1,549.9% |
| Free cash flow margin | −39.2% | n/a | −3,849.3% | 541.1% | −1,394.4% | 4,618.5% | 3,701.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −165.4 | 222.7 | −181.7 | 380.3 | −272.2 | 978.2 | 1,094.9 |
| Capital expenditure | −26.0 | −14.0 | −25.9 | −29.0 | −25.6 | −27.9 | −36.4 |
| Free cash flow | −191.4 | 208.7 | −207.6 | 351.3 | −297.7 | 950.3 | 1,058.5 |
| Growth | −199.5% | −184.7% | +11.4% | ||||
| Buybacks | −3.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 336.6 | 826.3 | 1,104.0 | 1,558.6 | 1,870.3 | 1,527.2 | 2,774.2 |
| Total debt | n/a | 142.5 | 0.0 | 298.0 | 298.8 | 299.6 | 430.1 |
| Net cash (debt) | n/a | 683.8 | 1,104.0 | 1,260.6 | 1,571.5 | 1,227.6 | 2,344.1 |
| Shareholders’ equity | −945.1 | −1,295.9 | 1,387.2 | 890.4 | 804.0 | 1,013.6 | 977.6 |
| Debt to equity | n/a | n/a | 0.00 | 0.33 | 0.37 | 0.30 | 0.44 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 336.6 | 826.3 | 1,104.0 | 1,558.6 | 1,870.3 | 1,527.2 | 2,774.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 362.7 | |
| n/a | 35.8 | 46.6 | 59.9 | 61.9 | 66.8 | 88.4 | |
| n/a | 2,272.1 | 3,321.7 | 4,526.6 | 3,601.5 | 4,840.5 | 6,325.4 | |
| Growth | +46.2% | +36.3% | −20.4% | +34.4% | +30.7% | ||
| Liabilities | |||||||
| n/a | 142.5 | 0.0 | 298.0 | 298.8 | 299.6 | 430.1 | |
| calc | n/a | 142.5 | 0.0 | 298.0 | 298.8 | 299.6 | 430.1 |
| n/a | 1,823.1 | 1,929.1 | 3,634.2 | 2,795.4 | 3,824.1 | 5,344.7 | |
| Equity | |||||||
| n/a | −1,427.1 | −1,999.7 | −2,606.0 | −2,876.7 | −2,851.3 | −3,294.4 | |
| −945.1 | −1,295.9 | 1,387.2 | 890.4 | 804.0 | 1,013.6 | 977.6 | |
| Growth | −35.8% | −9.7% | +26.1% | −3.5% | |||
| Per share and net cash | |||||||
| calc | n/a | 683.8 | 1,104.0 | 1,260.6 | 1,571.5 | 1,227.6 | 2,344.1 |
Lines marked calc are worked out here from filed figures; point at one for how.