Closing prices at the end of each trading day, from 11 Oct 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.7 | 10.7 | 8.1 | 76.4 | 1,095.4 | 1,615.8 | 86.2 | 74.2 | 68.6 |
| Growth | +293.9% | −24.2% | +843.9% | +1,334.4% | +47.5% | −94.7% | −13.9% | −7.6% | |
| Operating income | −81.5 | −118.7 | −178.0 | −297.0 | 420.8 | 833.1 | −684.3 | −587.2 | −479.3 |
| Net income | −69.9 | −115.9 | −174.7 | −298.7 | 528.6 | 515.8 | −615.1 | −522.0 | −438.0 |
| Growth | −2.4% | −219.2% | |||||||
| EPS, diluted | n/a | n/a | −5.76 | −2.51 | 3.96 | 3.83 | −4.59 | −3.83 | −3.16 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −3,009.5% | −1,112.6% | −2,199.7% | −388.9% | 38.4% | 51.6% | −794.0% | −791.3% | −699.2% |
| Net margin | −2,579.5% | −1,086.3% | −2,159.0% | −391.1% | 48.3% | 31.9% | −713.7% | −703.4% | −638.9% |
| Free cash flow margin | −2,552.5% | −958.8% | −1,712.7% | −258.6% | −6.3% | 98.7% | −928.7% | −611.4% | −578.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −66.4 | −94.1 | −129.6 | −190.9 | −47.6 | 1,663.3 | −778.8 | −446.4 | −391.8 |
| Capital expenditure | −2.7 | −8.2 | −8.9 | −6.5 | −21.8 | −68.0 | −21.6 | −7.3 | −4.8 |
| Free cash flow | −69.1 | −102.3 | −138.6 | −197.5 | −69.4 | 1,595.2 | −800.4 | −453.7 | −396.6 |
| Growth | −150.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 187.9 | 47.6 | 109.3 | 436.6 | 347.8 | 848.6 | 241.6 | 222.9 | 232.2 |
| Shareholders’ equity | −68.9 | −179.2 | 423.9 | 716.9 | 1,431.8 | 2,078.0 | 1,590.2 | 1,150.4 | 765.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −3,009.5% | −1,112.6% | −2,199.7% | −388.9% | 38.4% | 51.6% | −794.0% | −791.3% | −699.2% | |
| −2,982.9% | −1,090.8% | −2,157.1% | −391.0% | 50.2% | 46.7% | −728.9% | −704.9% | −638.6% | |
| −2,579.5% | −1,086.3% | −2,159.0% | −391.1% | 48.3% | 31.9% | −713.7% | −703.4% | −638.9% | |
| −2,552.5% | −958.8% | −1,712.7% | −258.6% | −6.3% | 98.7% | −928.7% | −611.4% | −578.5% | |
| Spending | |||||||||
| 2,308.4% | 939.5% | 1,835.0% | 396.0% | 40.9% | 29.4% | 672.7% | 682.6% | 665.1% | |
| 801.1% | 273.1% | 464.7% | 92.9% | 14.7% | 10.0% | 202.4% | 160.4% | 134.3% | |
| 101.3% | 76.8% | 110.5% | 8.6% | 2.0% | 4.2% | 25.0% | 9.8% | 7.0% | |
| n/a | n/a | n/a | n/a | 3.9% | 31.6% | n/a | n/a | n/a | |
| Returns | |||||||||
| n/a | n/a | −41.2% | −41.7% | 36.9% | 24.8% | −38.7% | −45.4% | −57.2% | |
| n/a | −60.5% | −34.1% | −32.5% | 27.0% | 18.4% | −32.1% | −37.3% | −43.7% | |
| Balance and payout | |||||||||
| n/a | 32.2% | 17.2% | 22.0% | 26.7% | 25.8% | 17.1% | 17.8% | 23.7% | |