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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 2.6 | 51.5 | 103.7 | 271.0 | 351.4 | 363.3 | 434.0 | 560.0 | 673.0 |
| Growth | +1,863.9% | +1,871.5% | +101.4% | +161.3% | +29.7% | +3.4% | +19.5% | +29.0% | +20.2% | |
| Operating income | −248.0 | −328.9 | −371.4 | −424.2 | −330.1 | −381.7 | −648.9 | −569.0 | −536.0 | −535.0 |
| Net income | −245.9 | −302.1 | −197.6 | −402.7 | −186.6 | −454.0 | −707.4 | −607.0 | −569.0 | −575.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −3.07 | −6.70 | −10.12 | −8.25 | −6.29 | −5.83 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −186,471.4% | −12,593.5% | −721.2% | −409.0% | −121.8% | −108.6% | −178.6% | −131.1% | −95.7% | −79.5% |
| Net margin | −184,867.7% | −11,567.3% | −383.7% | −388.3% | −68.8% | −129.2% | −194.7% | −139.9% | −101.6% | −85.4% |
| Free cash flow margin | −128,694.0% | −9,825.3% | −572.2% | −357.0% | −65.0% | −117.2% | −136.7% | −119.6% | −75.2% | −70.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −161.0 | −253.8 | −290.6 | −345.4 | −132.2 | −338.7 | −380.5 | −475.0 | −414.0 | −466.0 |
| Capital expenditure | −10.2 | −2.8 | −4.1 | −24.8 | −43.9 | −73.1 | −116.1 | −44.0 | −7.0 | −6.0 |
| Free cash flow | −171.2 | −256.6 | −294.6 | −370.2 | −176.1 | −411.8 | −496.6 | −519.0 | −421.0 | −472.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 161.1 | 100.5 | 113.4 | 433.6 | 713.5 | 307.6 | 132.9 | 214.0 | 174.0 | 421.0 |
| Shareholders’ equity | 474.0 | 383.5 | 608.9 | 653.8 | 1,154.4 | 922.6 | 352.0 | 275.0 | 255.0 | −80.0 |
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 | ||||||||||
| 161.1 | 100.5 | 113.4 | 433.6 | 713.5 | 307.6 | 132.9 | 214.0 | 174.0 | 421.0 | |
| n/a | 5.2 | 12.7 | 32.8 | 23.1 | 28.4 | 40.4 | 73.4 | 122.0 | 158.0 | |
| n/a | 0.8 | 7.1 | 11.5 | 13.0 | 16.2 | 26.8 | 34.0 | 45.0 | 52.0 | |
| 17.1 | 21.8 | 20.0 | 44.3 | 73.5 | 141.2 | 259.7 | 290.6 | 266.0 | 244.0 | |
| n/a | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.4 | 44.0 | 44.0 | |
| 540.6 | 490.8 | 719.6 | 1,135.5 | 1,759.6 | 1,522.4 | 1,545.4 | 1,491.0 | 1,503.0 | 1,532.0 | |
| Growth | −9.2% | +46.6% | +57.8% | +55.0% | −13.5% | +1.5% | −3.5% | +0.8% | +1.9% | |
| Liabilities | ||||||||||
| 66.7 | 107.3 | 110.7 | 481.7 | 605.2 | 599.8 | 1,193.0 | 1,215.6 | 1,241.0 | 1,605.0 | |
| Equity | ||||||||||
| −530.5 | −832.7 | −1,030.3 | −1,433.0 | −1,619.6 | −2,073.6 | −2,781.0 | −3,387.7 | −3,957.0 | −4,532.0 | |
| 474.0 | 383.5 | 608.9 | 653.8 | 1,154.4 | 922.6 | 352.0 | 275.0 | 255.0 | −80.0 | |
| Growth | −19.1% | +58.8% | +7.4% | +76.6% | −20.1% | −61.8% | −21.9% | −7.3% | −131.4% | |
| Per share and net cash | ||||||||||
| 41.2 | 44.2 | 50.9 | 57.8 | 66.8 | 69.3 | 70.2 | 82.3 | 92.5 | 96.6 | |
| calc | 11.49 | 8.68 | 11.97 | 11.30 | 17.28 | 13.30 | 5.01 | 3.34 | 2.76 | −0.83 |
Lines marked calc are worked out here from filed figures; point at one for how.