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. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.4 | 154.6 | 301.0 | 380.8 | 455.9 | 612.4 | 843.8 | 1,144.9 | 1,788.0 | 1,864.3 |
| Growth | +2,751.6% | +94.7% | +26.5% | +19.7% | +34.3% | +37.8% | +35.7% | +56.2% | +4.3% | |
| Operating income | −266.7 | −171.6 | −343.6 | −705.6 | −564.2 | −459.7 | −536.2 | −267.8 | 218.1 | −699.8 |
| Net income | −267.3 | −50.7 | −361.9 | −715.1 | −554.1 | −418.8 | −703.5 | −536.0 | 235.2 | −713.4 |
| Growth | −403.3% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −7.11 | −5.15 | −8.03 | −5.80 | 2.34 | −7.13 |
| Growth | −404.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −4,920.3% | −111.0% | −114.1% | −185.3% | −123.8% | −75.1% | −63.5% | −23.4% | 12.2% | −37.5% |
| Net margin | −4,930.2% | −32.8% | −120.2% | −187.8% | −121.6% | −68.4% | −83.4% | −46.8% | 13.2% | −38.3% |
| Free cash flow margin | −4,633.1% | −157.8% | −149.4% | −135.5% | 5.5% | −78.7% | −42.2% | −50.4% | −19.2% | −16.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −245.8 | −232.0 | −388.7 | −456.5 | 107.5 | −443.2 | −325.3 | −501.0 | −205.8 | −205.5 |
| Capital expenditure | −5.3 | −12.0 | −61.2 | −59.6 | −82.2 | −38.5 | −30.8 | −76.1 | −137.0 | −102.0 |
| Free cash flow | −251.2 | −244.0 | −449.8 | −516.1 | 25.3 | −481.7 | −356.2 | −577.1 | −342.7 | −307.5 |
| Growth | −2,006.5% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −25.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 122.4 | 599.7 | 370.8 | 835.1 | 1,502.6 | 2,115.9 | 966.8 | 428.4 | 1,103.0 | 801.3 |
| Total debt | 17.7 | 431.1 | 420.6 | n/a | n/a | 563.7 | 1,544.3 | 1,343.5 | 1,137.1 | 829.0 |
| Net cash (debt) | 104.8 | 168.6 | −49.7 | n/a | n/a | 1,552.2 | −577.5 | −915.1 | −34.1 | −27.7 |
| Shareholders’ equity | 336.7 | 789.2 | 1,032.3 | 818.2 | 761.8 | 928.0 | 385.0 | 859.3 | 1,527.7 | 1,140.6 |
| Debt to equity | 0.05 | 0.55 | 0.41 | n/a | n/a | 0.61 | 4.01 | 1.56 | 0.74 | 0.73 |
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 | ||||||||||
| 122.4 | 599.7 | 370.8 | 835.1 | 1,502.6 | 2,115.9 | 966.8 | 428.4 | 1,103.0 | 801.3 | |
| 5.2 | 29.5 | 49.0 | 90.9 | 101.3 | 153.0 | 214.6 | 400.3 | 602.0 | 398.2 | |
| 12.8 | 83.6 | 125.4 | 171.4 | 232.0 | 186.2 | 204.0 | 322.9 | 750.0 | 914.7 | |
| 37.8 | 43.2 | 97.0 | 129.6 | 190.4 | 191.2 | 180.0 | 227.2 | 340.3 | 345.1 | |
| 424.1 | 1,308.0 | 1,642.1 | 1,822.8 | 2,984.7 | 3,148.0 | 3,128.4 | 3,264.6 | 3,963.2 | 3,349.7 | |
| Growth | +208.4% | +25.5% | +11.0% | +63.7% | +5.5% | −0.6% | +4.4% | +21.4% | −15.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 105.5 | 0.0 | n/a | |
| 17.7 | 431.1 | 420.6 | n/a | n/a | 563.7 | 1,544.3 | 1,238.0 | 1,137.1 | 829.0 | |
| calc | 17.7 | 431.1 | 420.6 | n/a | n/a | 563.7 | 1,544.3 | 1,343.5 | 1,137.1 | 829.0 |
| 87.4 | 518.7 | 609.8 | 1,004.6 | 2,223.0 | 2,220.0 | 2,743.4 | 2,405.2 | 2,435.4 | 2,209.1 | |
| Equity | ||||||||||
| −1,166.3 | −1,217.0 | −1,578.9 | −2,294.0 | −2,848.1 | −3,206.7 | −3,910.2 | −4,446.2 | −4,211.0 | −4,877.0 | |
| 336.7 | 789.2 | 1,032.3 | 818.2 | 761.8 | 928.0 | 385.0 | 859.3 | 1,527.7 | 1,140.6 | |
| Growth | +134.4% | +30.8% | −20.7% | −6.9% | +21.8% | −58.5% | +123.2% | +77.8% | −25.3% | |
| Per share and net cash | ||||||||||
| calc | 104.8 | 168.6 | −49.7 | n/a | n/a | 1,552.2 | −577.5 | −915.1 | −34.1 | −27.7 |
| 54.8 | 64.8 | 71.1 | 75.2 | 79.4 | 87.1 | 88.0 | 93.7 | 96.9 | 105.0 | |
| calc | 6.15 | 12.18 | 14.52 | 10.88 | 9.60 | 10.65 | 4.38 | 9.17 | 15.77 | 10.87 |
Lines marked calc are worked out here from filed figures; point at one for how.