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 |
|---|---|---|---|---|---|---|---|
| Spending | |||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 12.3% | |
| Returns | |||||||
| n/a | n/a | −12.7% | −63.6% | −4.2% | −0.2% | 8.4% | |
| n/a | −9.0% | −10.9% | −48.9% | −2.8% | −0.2% | 5.6% | |
| Balance and payout | |||||||
| n/a | 29.8% | 14.4% | 23.1% | 32.4% | 27.4% | 33.1% | |
| n/a | n/a | n/a | 26.6% | 100.9% | 31.6% | n/a | |