Closing prices at the end of each trading day, from 30 Sep 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 595.4 | 742.6 | 1,092.7 | 1,541.9 | 1,905.9 | 2,225.0 | 2,865.5 | 4,475.4 |
| Growth | +24.7% | +47.2% | +41.1% | +23.6% | +16.7% | +28.8% | +56.2% | |
| Operating income | −623.4 | −576.4 | −1,173.7 | −411.0 | −161.2 | 120.0 | 310.4 | 1,414.0 |
| Net income | −580.0 | −579.6 | −1,166.4 | −520.4 | −373.7 | 209.8 | 462.2 | 1,625.0 |
| Growth | +120.3% | +251.6% | ||||||
| EPS, diluted | −1.17 | −1.02 | −1.20 | −0.27 | −0.18 | 0.09 | 0.19 | 0.63 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 72.2% | 67.4% | 67.7% | 78.0% | 78.6% | 80.6% | 80.2% | 82.4% |
| Operating margin | −104.7% | −77.6% | −107.4% | −26.7% | −8.5% | 5.4% | 10.8% | 31.6% |
| Net margin | −97.4% | −78.1% | −106.7% | −33.7% | −19.6% | 9.4% | 16.1% | 36.3% |
| Free cash flow margin | −8.7% | −24.0% | −28.3% | 20.8% | 9.6% | 31.3% | 39.8% | 46.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −39.0 | −165.2 | −296.6 | 333.9 | 223.7 | 712.2 | 1,153.9 | 2,134.5 |
| Capital expenditure | −13.0 | −13.1 | −12.2 | −12.6 | −40.0 | −15.1 | −12.6 | −33.9 |
| Free cash flow | −52.0 | −178.3 | −308.8 | 321.2 | 183.7 | 697.1 | 1,141.2 | 2,100.6 |
| Growth | −42.8% | +279.4% | +63.7% | +84.1% | ||||
| Buybacks | −7.7 | −11.2 | −3.8 | 0.0 | 0.0 | 0.0 | −64.2 | −75.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 1,116.3 | 1,079.2 | 2,011.3 | 2,290.7 | 2,598.5 | 831.0 | 2,098.5 | 1,423.8 |
| Total debt | n/a | 396.1 | 198.0 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 683.1 | 1,813.3 | 2,290.7 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −1,751.4 | −1,980.6 | 1,522.6 | 2,291.0 | 2,565.3 | 3,475.6 | 5,003.3 | 7,387.3 |
| Debt to equity | n/a | n/a | 0.13 | 0.00 | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||
| 595.4 | 742.6 | 1,092.7 | 1,541.9 | 1,905.9 | 2,225.0 | 2,865.5 | 4,475.4 | |
| Growth | +24.7% | +47.2% | +41.1% | +23.6% | +16.7% | +28.8% | +56.2% | |
| 165.4 | 242.4 | 352.5 | 339.4 | 408.5 | 431.1 | 566.0 | 789.2 | |
| 430.0 | 500.2 | 740.1 | 1,202.5 | 1,497.3 | 1,793.9 | 2,299.5 | 3,686.3 | |
| Growth | +16.3% | +48.0% | +62.5% | +24.5% | +19.8% | +28.2% | +60.3% | |
| 285.5 | 305.6 | 560.7 | 387.5 | 359.7 | 404.6 | 507.9 | 557.7 | |
| 306.2 | 320.9 | 669.4 | 611.5 | 596.3 | 524.3 | 593.5 | 657.7 | |
| −623.4 | −576.4 | −1,173.7 | −411.0 | −161.2 | 120.0 | 310.4 | 1,414.0 | |
| Growth | +158.7% | +355.5% | ||||||
| −570.9 | −567.3 | −1,179.0 | −488.5 | −361.0 | 237.1 | 489.2 | 1,657.4 | |
| 9.1 | 12.4 | −12.6 | 31.9 | 10.1 | 19.7 | 21.3 | 22.7 | |
| −580.0 | −579.6 | −1,166.4 | −520.4 | −373.7 | 209.8 | 462.2 | 1,625.0 | |
| Growth | +120.3% | +251.6% | ||||||
| Per share | ||||||||
| −1.11 | −1.02 | −1.19 | −0.27 | −0.18 | 0.10 | 0.21 | 0.69 | |
| −1.17 | −1.02 | −1.20 | −0.27 | −0.18 | 0.09 | 0.19 | 0.63 | |
| Growth | +111.1% | +231.6% | ||||||
| 537.3 | 577.0 | 977.7 | 1,924 | 2,064 | 2,147 | 2,250 | 2,370 | |
| 544.0 | 577.0 | 979.3 | 1,924 | 2,064 | 2,298 | 2,451 | 2,565 | |
| Growth | +6.1% | +69.7% | +96.4% | +7.3% | +11.3% | +6.7% | +4.7% | |
† The diluted share count jumps at 2020 and 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.