Closing prices at the end of each trading day, from 12 Oct 2016. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82.7 | 194.4 | 264.7 | 307.0 | 380.8 | 538.6 | 698.8 | 937.8 | 806.8 | 1,730.7 |
| Growth | +135.0% | +36.2% | +16.0% | +24.0% | +41.4% | +29.7% | +34.2% | −14.0% | +114.5% | |
| Operating income | −132.1 | −64.3 | −115.7 | −241.2 | −431.8 | −374.4 | −447.4 | −439.5 | −302.6 | 866.9 |
| Net income | −142.1 | −79.0 | −128.1 | −251.6 | −438.2 | −523.9 | −559.0 | −626.6 | −363.3 | 682.6 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −4.27 | −6.64 | −7.43 | −7.79 | −8.37 | −4.73 | 7.78 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −159.7% | −33.1% | −43.7% | −78.6% | −113.4% | −69.5% | −64.0% | −46.9% | −37.5% | 50.1% |
| Net margin | −171.8% | −40.6% | −48.4% | −82.0% | −115.1% | −97.3% | −80.0% | −66.8% | −45.0% | 39.4% |
| Free cash flow margin | −127.4% | −6.8% | −13.1% | −36.6% | −55.7% | −51.9% | −55.6% | −19.9% | −14.2% | 40.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −103.6 | −10.1 | −27.6 | −98.6 | −194.1 | −251.3 | −356.7 | −158.4 | −107.7 | 711.2 |
| Capital expenditure | −1.8 | −3.1 | −7.1 | −13.8 | −17.8 | −28.2 | −32.0 | −28.4 | −6.5 | −8.9 |
| Free cash flow | −105.3 | −13.2 | −34.7 | −112.4 | −211.9 | −279.5 | −388.7 | −186.9 | −114.2 | 702.3 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 58.3 | 111.8 | 169.5 | 288.0 | 208.8 | 189.7 | 279.8 | 594.0 | 779.7 | 984.6 |
| Total debt | 98.2 | 145.0 | 153.0 | 313.9 | 309.1 | 431.4 | 571.7 | 284.2 | 285.4 | 286.6 |
| Net cash (debt) | −39.9 | −33.2 | 16.5 | −25.8 | −100.3 | −241.7 | −291.9 | 309.8 | 494.3 | 698.0 |
| Shareholders’ equity | 119.6 | 156.4 | 350.7 | 594.3 | 482.0 | 1.4 | −347.1 | −818.6 | −1,098.1 | −205.3 |
| Debt to equity | 0.82 | 0.93 | 0.44 | 0.53 | 0.64 | 300.02 | 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 | FY2016 31 Dec 2016 | 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 | ||||||||||
| 58.3 | 111.8 | 169.5 | 288.0 | 208.8 | 189.7 | 279.8 | 594.0 | 779.7 | 984.6 | |
| 0.0 | 10.8 | 16.1 | 19.3 | 18.7 | 15.9 | 21.8 | 30.6 | 23.2 | 79.6 | |
| 7.4 | 8.4 | 12.7 | 21.5 | 33.8 | 52.6 | 72.6 | 87.1 | 61.0 | 55.4 | |
| n/a | 0.0 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | 82.3 | |
| 269.3 | 391.7 | 1,119.2 | 1,623.8 | 2,208.3 | 1,938.1 | 1,705.6 | 1,895.7 | 1,705.0 | 2,898.8 | |
| Growth | +45.4% | +185.8% | +45.1% | +36.0% | −12.2% | −12.0% | +11.1% | −10.1% | +70.0% | |
| Liabilities | ||||||||||
| n/a | 0.0 | 11.7 | 20.0 | n/a | 149.5 | n/a | n/a | n/a | 286.6 | |
| 98.2 | 145.0 | 141.3 | 293.9 | 309.1 | 281.9 | 571.7 | 284.2 | 285.4 | n/a | |
| calc | 98.2 | 145.0 | 153.0 | 313.9 | 309.1 | 431.4 | 571.7 | 284.2 | 285.4 | 286.6 |
| 149.8 | 235.2 | 768.5 | 1,029.5 | 1,726.3 | 1,936.6 | 2,052.7 | 2,714.3 | 2,803.1 | 3,104.1 | |
| Equity | ||||||||||
| −735.1 | −814.1 | −938.9 | −1,190.5 | −1,628.9 | −2,098.0 | −2,657.0 | −3,283.6 | −3,646.9 | −2,964.2 | |
| 119.6 | 156.4 | 350.7 | 594.3 | 482.0 | 1.4 | −347.1 | −818.6 | −1,098.1 | −205.3 | |
| Growth | +30.8% | +124.2% | +69.5% | −18.9% | −99.7% | −24,236.7% | ||||
| Per share and net cash | ||||||||||
| calc | −39.9 | −33.2 | 16.5 | −25.8 | −100.3 | −241.7 | −291.9 | 309.8 | 494.3 | 698.0 |
| 34.2 | 41.6 | 50.6 | 61.9 | 69.7 | 70.8 | 73.1 | 75.7 | 77.7 | 81.5 | |
| calc | 3.50 | 3.76 | 6.93 | 9.60 | 6.91 | 0.02 | −4.75 | −10.81 | −14.13 | −2.52 |
Lines marked calc are worked out here from filed figures; point at one for how.