Closing prices at the end of each trading day, from 22 Sep 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 | 665.0 | 823.0 | 1,705.0 | 2,731.0 | 3,865.0 | 4,960.0 | 6,153.0 |
| Growth | +23.8% | +107.2% | +60.2% | +41.5% | +28.3% | +24.1% | |
| Operating income | −213.0 | −220.0 | −228.0 | −384.0 | −287.0 | 16.0 | 292.0 |
| Net income | −209.0 | −248.0 | −487.0 | −275.0 | −246.0 | 19.0 | 342.0 |
| Growth | +1,700.0% | ||||||
| EPS, diluted | −1.08 | −1.25 | −1.68 | −0.72 | −0.47 | 0.03 | 0.56 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 9.3% | 17.0% | 18.4% | 18.7% | 21.6% | 24.0% | 25.9% |
| Operating margin | −32.0% | −26.7% | −13.4% | −14.1% | −7.4% | 0.3% | 4.7% |
| Net margin | −31.4% | −30.1% | −28.6% | −10.1% | −6.4% | 0.4% | 5.6% |
| Free cash flow margin | −20.3% | −18.6% | −0.6% | −6.3% | 2.4% | 6.2% | 9.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −126.0 | −125.0 | 2.0 | −156.0 | 135.0 | 360.0 | 661.0 |
| Capital expenditure | −9.0 | −28.0 | −12.0 | −16.0 | −42.0 | −54.0 | −53.0 |
| Free cash flow | −135.0 | −153.0 | −10.0 | −172.0 | 93.0 | 306.0 | 608.0 |
| Growth | +229.0% | +98.7% | |||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −56.0 | −107.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 150.0 | 582.0 | 809.0 | 547.0 | 605.0 | 903.0 | 1,353.0 |
| Total debt | n/a | 172.0 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 410.0 | 809.0 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −330.0 | −471.0 | 1,091.0 | 1,098.0 | 1,194.0 | 1,545.0 | 2,124.0 |
| Debt to equity | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a |
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 | |||||||
| 9.3% | 17.0% | 18.4% | 18.7% | 21.6% | 24.0% | 25.9% | |
| −32.0% | −26.7% | −13.4% | −14.1% | −7.4% | 0.3% | 4.7% | |
| −31.9% | −30.1% | −28.7% | −10.1% | −6.3% | 0.4% | 5.6% | |
| −31.4% | −30.1% | −28.6% | −10.1% | −6.4% | 0.4% | 5.6% | |
| −20.3% | −18.6% | −0.6% | −6.3% | 2.4% | 6.2% | 9.9% | |
| Spending | |||||||
| 9.6% | 13.2% | 9.6% | 10.3% | 9.3% | 7.1% | 6.1% | |
| 12.5% | 13.7% | 11.1% | 10.8% | 9.4% | 6.2% | 5.6% | |
| 1.4% | 3.4% | 0.7% | 0.6% | 1.1% | 1.1% | 0.9% | |
| n/a | n/a | n/a | n/a | n/a | 13.6% | 1.2% | |
| Returns | |||||||
| n/a | n/a | −44.6% | −25.0% | −20.6% | 1.2% | 16.1% | |
| n/a | −32.0% | −28.1% | −15.6% | −12.6% | 0.8% | 10.9% | |
| Balance and payout | |||||||
| n/a | n/a | 0.00 | n/a | n/a | n/a | n/a | |
| n/a | 51.3% | 37.1% | 37.6% | 39.0% | 35.8% | 32.5% | |
| n/a | n/a | n/a | n/a | 0.0% | 18.3% | 17.6% | |