Closing prices at the end of each trading day, from 18 Sep 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 380.8 | 541.8 | 772.4 | 1,110.5 | 1,391.0 | 2,187.3 | 1,813.3 | 1,849.6 |
| Growth | +42.3% | +42.6% | +43.8% | +25.3% | +57.2% | −17.1% | +2.0% | |
| Operating income | −130.3 | −150.7 | −274.8 | −531.7 | −882.2 | −832.8 | −755.1 | −479.1 |
| Net income | −131.6 | −163.2 | −282.3 | −532.6 | −921.1 | −822.0 | −664.1 | −402.8 |
| Growth | ||||||||
| EPS, diluted | n/a | −2.39 | −1.66 | −1.89 | −2.96 | −2.16 | −1.68 | −0.96 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 78.7% | 78.1% | 77.7% | 77.2% | 68.2% | 66.5% | 73.5% | 74.2% |
| Operating margin | −34.2% | −27.8% | −35.6% | −47.9% | −63.4% | −38.1% | −41.6% | −25.9% |
| Net margin | −34.6% | −30.1% | −36.5% | −48.0% | −66.2% | −37.6% | −36.6% | −21.8% |
| Free cash flow margin | −31.3% | −17.5% | −2.6% | −13.8% | −8.4% | 8.2% | 15.8% | 21.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −81.1 | −67.9 | 19.9 | −111.4 | −59.4 | 234.7 | 315.6 | 423.0 |
| Capital expenditure | −38.0 | −27.0 | −40.2 | −41.9 | −57.1 | −55.9 | −29.5 | −19.0 |
| Free cash flow | −119.1 | −95.0 | −20.2 | −153.4 | −116.6 | 178.8 | 286.0 | 403.9 |
| Growth | +60.0% | +41.2% | ||||||
| Buybacks | 0.0 | −286.4 | −0.1 | 0.0 | −1,500.0 | −250.0 | 0.0 | 0.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 258.7 | 130.0 | 1,272.6 | 1,055.8 | 1,485.1 | 1,590.3 | 1,517.7 | 2,055.8 |
| Shareholders’ equity | 316.1 | 393.9 | 2,037.1 | 2,394.4 | 3,528.3 | 3,182.6 | 3,190.7 | 3,237.4 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 78.7% | 78.1% | 77.7% | 77.2% | 68.2% | 66.5% | 73.5% | 74.2% | |
| −34.2% | −27.8% | −35.6% | −47.9% | −63.4% | −38.1% | −41.6% | −25.9% | |
| −34.8% | −28.3% | −36.3% | −47.8% | −63.4% | −36.5% | −36.8% | −21.4% | |
| −34.6% | −30.1% | −36.5% | −48.0% | −66.2% | −37.6% | −36.6% | −21.8% | |
| −31.3% | −17.5% | −2.6% | −13.8% | −8.4% | 8.2% | 15.8% | 21.8% | |
| Spending | ||||||||
| 53.6% | 47.2% | 52.2% | 62.6% | 69.0% | 48.2% | 51.0% | 50.3% | |
| 24.0% | 26.5% | 33.0% | 31.3% | 26.8% | 18.2% | 22.6% | 14.5% | |
| 10.0% | 5.0% | 5.2% | 3.8% | 4.1% | 2.6% | 1.6% | 1.0% | |
| Returns | ||||||||
| −41.6% | −41.4% | −13.9% | −22.2% | −26.1% | −25.8% | −20.8% | −12.4% | |
| n/a | −21.4% | −10.6% | −11.0% | −11.8% | −11.3% | −9.9% | −5.9% | |
| Balance and payout | ||||||||
| n/a | 48.4% | 23.7% | 50.5% | 52.1% | 52.9% | 49.1% | 48.9% | |
| n/a | n/a | n/a | n/a | n/a | 139.8% | 0.0% | 0.0% | |