Closing prices at the end of each trading day, from 10 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 | 508.4 | 923.9 | 1,919.2 | 2,225.1 | 2,799.3 | 3,602.0 | 4,890.6 |
| Growth | +81.7% | +107.7% | +15.9% | +25.8% | +28.7% | +35.8% | |
| Operating income | −76.4 | −266.1 | −495.1 | −923.8 | −1,259.1 | −1,063.3 | −1,232.3 |
| Net income | −71.0 | −253.3 | −491.7 | −924.4 | −1,151.9 | −935.4 | −1,065.1 |
| Growth | |||||||
| EPS, diluted | −0.44 | −1.39 | −0.97 | −1.55 | −1.87 | −1.44 | −1.54 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −15.0% | −28.8% | −25.8% | −41.5% | −45.0% | −29.5% | −25.2% |
| Net margin | −14.0% | −27.4% | −25.6% | −41.5% | −41.2% | −26.0% | −21.8% |
| Free cash flow margin | 3.1% | 45.5% | 29.5% | −2.6% | 4.9% | 17.8% | 27.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 99.2 | 524.3 | 659.1 | 369.3 | 458.2 | 822.3 | 1,796.4 |
| Capital expenditure | −83.3 | −104.2 | −93.3 | −426.2 | −320.7 | −179.6 | −441.0 |
| Free cash flow | 15.9 | 420.2 | 565.8 | −56.9 | 137.5 | 642.7 | 1,355.4 |
| Growth | +2,539.2% | +34.7% | −110.1% | +367.4% | +110.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 301.5 | 893.9 | 3,004.3 | 2,977.5 | 678.5 | 711.7 | 1,205.3 |
| Total debt | n/a | 0.0 | 987.7 | 989.0 | 1,005.0 | 1,006.4 | 993.1 |
| Net cash (debt) | n/a | 893.9 | 2,016.6 | 1,988.5 | −326.5 | −294.7 | 212.2 |
| Shareholders’ equity | −112.9 | −252.4 | 584.8 | 306.0 | 76.3 | 221.4 | 394.5 |
| Debt to equity | n/a | n/a | 1.69 | 3.23 | 13.17 | 4.54 | 2.52 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −15.0% | −28.8% | −25.8% | −41.5% | −45.0% | −29.5% | −25.2% | |
| −14.0% | −28.6% | −26.3% | −41.8% | −41.4% | −26.0% | −21.8% | |
| −14.0% | −27.4% | −25.6% | −41.5% | −41.2% | −26.0% | −21.8% | |
| 3.1% | 45.5% | 29.5% | −2.6% | 4.9% | 17.8% | 27.7% | |
| Spending | |||||||
| 21.1% | 21.8% | 27.8% | 39.3% | 44.8% | 40.1% | 32.1% | |
| 8.3% | 10.5% | 15.8% | 13.4% | 13.9% | 11.3% | 11.9% | |
| 16.4% | 11.3% | 4.9% | 19.2% | 11.5% | 5.0% | 9.0% | |
| Returns | |||||||
| n/a | n/a | −84.1% | −302.1% | −1,510.0% | −422.4% | −270.0% | |
| n/a | −13.7% | −10.8% | −17.2% | −18.7% | −13.0% | −11.1% | |
| Balance and payout | |||||||
| n/a | n/a | 1.69 | 3.23 | 13.17 | 4.54 | 2.52 | |
| n/a | 93.9% | 87.0% | 94.3% | 98.9% | 97.1% | 96.1% | |