Closing prices at the end of each trading day, from 9 Jun 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 | 855.4 | 1,191.8 | 1,357.7 | 3,184.3 | 1,948.9 | 893.2 | n/a | n/a |
| Growth | +39.3% | +13.9% | +134.5% | −38.8% | −54.2% | |||
| Operating income | −79.9 | −133.1 | −178.6 | −358.6 | −571.8 | −270.2 | n/a | n/a |
| Net income | −85.2 | −143.0 | −202.8 | −370.9 | −451.9 | −364.6 | −165.1 | −53.1 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −2.76 | −2.72 | −262.15 | −209.17 | −91.07 | −10.24 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 7.1% | 4.9% | 5.3% | 6.3% | 12.6% | 18.1% | n/a | n/a |
| Operating margin | −9.3% | −11.2% | −13.2% | −11.3% | −29.3% | −30.3% | n/a | n/a |
| Net margin | −10.0% | −12.0% | −14.9% | −11.6% | −23.2% | −40.8% | n/a | n/a |
| Free cash flow margin | −7.8% | −18.4% | −27.0% | −18.8% | −6.8% | −60.0% | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −64.9 | −215.6 | −355.3 | −568.7 | −109.1 | −533.7 | −97.0 | 75.2 |
| Capital expenditure | −2.1 | −3.5 | −11.3 | −28.4 | −24.2 | −2.6 | −3.5 | −7.1 |
| Free cash flow | −67.0 | −219.2 | −366.6 | −597.1 | −133.3 | −536.3 | −100.5 | 68.1 |
| Growth | ||||||||
| Buybacks | n/a | −5.8 | −1.8 | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 217.7 | 1,056.2 | 1,132.3 | 398.9 | 135.6 | 29.3 | 10.4 |
| Total debt | n/a | n/a | n/a | 610.6 | 449.4 | 626.6 | 381.4 | 423.2 |
| Net cash (debt) | n/a | n/a | n/a | 521.7 | −50.5 | −491.0 | −352.0 | −412.8 |
| Shareholders’ equity | −296.9 | −573.9 | 1,227.1 | 915.2 | 479.8 | 127.7 | −30.9 | 116.6 |
| Debt to equity | n/a | n/a | n/a | 0.67 | 0.94 | 4.91 | n/a | 3.63 |
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 | ||||||||
| 7.1% | 4.9% | 5.3% | 6.3% | 12.6% | 18.1% | n/a | n/a | |
| −9.3% | −11.2% | −13.2% | −11.3% | −29.3% | −30.3% | n/a | n/a | |
| −9.9% | −12.0% | −14.9% | −11.6% | −24.2% | −9.5% | n/a | n/a | |
| −10.0% | −12.0% | −14.9% | −11.6% | −23.2% | −40.8% | n/a | n/a | |
| −7.8% | −18.4% | −27.0% | −18.8% | −6.8% | −60.0% | n/a | n/a | |
| Spending | ||||||||
| 15.6% | 15.5% | 18.1% | 17.2% | 29.1% | 38.1% | n/a | n/a | |
| 0.2% | 0.3% | 0.8% | 0.9% | 1.2% | 0.3% | n/a | n/a | |
| Returns | ||||||||
| n/a | n/a | −16.5% | −40.5% | −94.2% | −285.6% | n/a | −45.5% | |
| n/a | −25.4% | −11.8% | −15.7% | −27.9% | −24.7% | −15.5% | −5.7% | |
| Balance and payout | ||||||||
| n/a | n/a | n/a | 0.67 | 0.94 | 4.91 | n/a | 3.63 | |
| n/a | 46.7% | 28.8% | 61.3% | 70.6% | 91.3% | 102.9% | 87.6% | |