Closing prices at the end of each trading day, from 21 Mar 2024. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 666.7 | 804.0 | 1,300.2 | 2,202.5 |
| Growth | +20.6% | +61.7% | +69.4% | |
| Operating income | −172.2 | −140.2 | −560.6 | 442.0 |
| Net income | −158.6 | −90.8 | −484.3 | 529.7 |
| Growth | ||||
| EPS, diluted | −2.77 | −1.54 | −3.33 | 2.62 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | −25.8% | −17.4% | −43.1% | 20.1% |
| Net margin | −23.8% | −11.3% | −37.2% | 24.1% |
| Free cash flow margin | −15.0% | −10.6% | 16.6% | 31.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −94.0 | −75.1 | 222.1 | 690.9 |
| Capital expenditure | −6.2 | −9.7 | −6.2 | −6.7 |
| Free cash flow | −100.3 | −84.8 | 215.8 | 684.2 |
| Growth | +217.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 435.8 | 401.2 | 562.1 | 953.6 |
| Shareholders’ equity | −379.1 | −412.9 | 2,130.7 | 2,929.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024† 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Revenue and profit | ||||
| 666.7 | 804.0 | 1,300.2 | 2,202.5 | |
| Growth | +20.6% | +61.7% | +69.4% | |
| 104.8 | 111.0 | 123.6 | 194.2 | |
| 365.2 | 438.3 | 935.2 | 783.1 | |
| 143.8 | 164.7 | 451.4 | 279.3 | |
| −172.2 | −140.2 | −560.6 | 442.0 | |
| Growth | ||||
| −157.9 | −87.0 | −485.2 | 528.7 | |
| 0.6 | 3.8 | −0.9 | −1.0 | |
| −158.6 | −90.8 | −484.3 | 529.7 | |
| Growth | ||||
| Per share | ||||
| −2.77 | −1.54 | −3.33 | 2.84 | |
| −2.77 | −1.54 | −3.33 | 2.62 | |
| Growth | ||||
| 57.3 | 59.1 | 145.5 | 186.4 | |
| 57.3 | 59.1 | 145.5 | 202.1 | |
| Growth | +3.3% | +146.0% | +38.9% | |
† The diluted share count jumps at 2024, 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.