Closing prices at the end of each trading day, from 18 Apr 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 | 472.9 | 755.9 | 1,142.8 | 1,692.7 | 2,578.0 | 2,802.6 | 3,055.1 | 3,646.2 | 4,221.8 |
| Growth | +59.9% | +51.2% | +48.1% | +52.3% | +8.7% | +9.0% | +19.3% | +15.8% | |
| Operating income | −137.9 | −74.7 | −1,388.9 | −142.5 | 326.2 | −101.7 | −125.7 | 179.8 | 319.9 |
| Net income | −130.0 | −63.0 | −1,361.4 | −128.3 | 316.4 | −96.0 | −35.6 | 1,862.1 | 416.9 |
| Growth | −130.4% | −77.6% | |||||||
| EPS, diluted | n/a | n/a | −3.24 | −0.22 | 0.46 | −0.14 | −0.05 | 2.67 | 0.61 |
| Growth | −130.4% | −77.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −29.2% | −9.9% | −121.5% | −8.4% | 12.7% | −3.6% | −4.1% | 4.9% | 7.6% |
| Net margin | −27.5% | −8.3% | −119.1% | −7.6% | 12.3% | −3.4% | −1.2% | 51.1% | 9.9% |
| Free cash flow margin | −30.5% | −10.9% | −2.9% | 0.7% | 28.9% | 15.7% | 19.8% | 25.8% | 29.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −102.9 | −60.4 | 0.7 | 28.8 | 752.9 | 469.2 | 613.0 | 964.6 | 1,284.3 |
| Capital expenditure | −41.2 | −22.2 | −33.8 | −17.4 | −9.0 | −29.0 | −8.1 | −24.6 | −32.4 |
| Free cash flow | −144.1 | −82.6 | −33.1 | 11.4 | 743.9 | 440.2 | 604.9 | 940.0 | 1,251.9 |
| Growth | +6,410.9% | −40.8% | +37.4% | +55.4% | +33.2% | ||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −500.0 | −600.2 | −927.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 71.5 | 122.5 | 649.7 | 669.2 | 1,419.6 | 1,611.1 | 1,361.9 | 1,136.5 | 969.3 |
| Shareholders’ equity | −546.5 | −594.6 | 2,023.7 | 2,242.4 | 3,038.7 | 3,281.7 | 3,090.7 | 4,751.2 | 4,745.2 |
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 | |||||||||
| 71.5 | 122.5 | 649.7 | 669.2 | 1,419.6 | 1,611.1 | 1,361.9 | 1,136.5 | 969.3 | |
| n/a | 221.9 | 316.4 | 563.7 | 653.4 | 681.5 | 763.2 | 893.4 | 997.8 | |
| n/a | 81.5 | 92.0 | 69.4 | 53.4 | 59.6 | 32.2 | 45.6 | 66.5 | |
| n/a | n/a | n/a | 6.9 | 40.2 | 100.2 | n/a | n/a | 100.2 | |
| n/a | 1,152.7 | 2,393.3 | 2,609.5 | 3,537.2 | 3,862.7 | 3,594.4 | 5,342.7 | 5,492.1 | |
| Growth | +107.6% | +9.0% | +35.6% | +9.2% | −6.9% | +48.6% | +2.8% | ||
| Liabilities | |||||||||
| n/a | 281.9 | 369.6 | 367.1 | 498.5 | 581.1 | 503.7 | 591.5 | 746.9 | |
| Equity | |||||||||
| n/a | −845.4 | −2,206.7 | −2,335.0 | −2,018.6 | −2,114.7 | −2,150.3 | −288.2 | 128.7 | |
| −546.5 | −594.6 | 2,023.7 | 2,242.4 | 3,038.7 | 3,281.7 | 3,090.7 | 4,751.2 | 4,745.2 | |
| Growth | +10.8% | +35.5% | +8.0% | −5.8% | +53.7% | −0.1% | |||
| Per share and net cash | |||||||||
| n/a | 127.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | −4.67 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.