Closing prices at the end of each trading day, from 18 Jun 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 | |
|---|---|---|---|---|---|---|---|
| Operating income | −731.8 | −458.8 | −895.1 | −2,623.7 | −173.3 | 29.0 | 456.2 |
| Net income | −704.9 | −470.6 | −816.5 | −2,467.9 | −156.3 | −8.2 | 336.3 |
| Growth | |||||||
| EPS, diluted | n/a | −94.51 | −13.76 | −15.16 | −0.96 | −0.05 | 2.07 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −410.8 | −412.9 | −1,018.0 | 881.3 | 243.9 | 642.8 | −414.6 |
| Capital expenditure | −103.3 | −37.8 | −73.9 | −61.5 | −85.2 | −59.9 | −144.3 |
| Free cash flow | −514.1 | −450.7 | −1,091.9 | 819.8 | 158.7 | 583.0 | −558.8 |
| Growth | −80.6% | +267.3% | −195.9% | ||||
| Buybacks | n/a | n/a | n/a | −217.9 | −160.1 | −184.3 | −92.3 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 410.8 | 918.1 | 1,356.3 | 1,703.6 | 1,978.7 | 1,970.2 | 1,537.5 |
| Total debt | n/a | 32.6 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 885.5 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −3,439.0 | −5,211.7 | 6,420.5 | 3,881.7 | 3,711.5 | 3,694.6 | 3,990.4 |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| n/a | n/a | n/a | n/a | 195.7 | 210.4 | 243.9 | |
| 140.9 | 177.5 | 433.6 | 230.4 | 266.0 | 306.8 | 275.0 | |
| −731.8 | −458.8 | −895.1 | −2,623.7 | −173.3 | 29.0 | 456.2 | |
| Growth | +1,474.7% | ||||||
| −732.8 | −510.4 | −953.8 | −2,573.2 | −148.4 | −0.4 | 460.3 | |
| −30.1 | −47.3 | −143.9 | −111.8 | −42.5 | −56.9 | 56.7 | |
| −704.9 | −470.6 | −816.5 | −2,467.9 | −156.3 | −8.2 | 336.3 | |
| Growth | |||||||
| Per share | |||||||
| n/a | −94.51 | −13.76 | −15.16 | −0.96 | −0.05 | 2.08 | |
| n/a | −94.51 | −13.76 | −15.16 | −0.96 | −0.05 | 2.07 | |
| Growth | |||||||
| n/a | 18.8 | 96.3 | 162.8 | 162.2 | 161.6 | 161.3 | |
| n/a | 18.8 | 96.3 | 162.8 | 162.2 | 161.6 | 162.2 | |
| Growth | +412.7% | +69.1% | −0.4% | −0.3% | +0.4% | ||
† The diluted share count jumps at 2021 and 2022, 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.