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 | 210.10 | 252.81 | 435.82 | 678.60 | 669.19 | 1,271.33 | 18.44 | 17.00 | 19.12 | 18.28 |
| Growth | +20.3% | +72.4% | +55.7% | −1.4% | +90.0% | −98.5% | −7.8% | +12.5% | −4.4% | |
| Operating income | −24.25 | 16.07 | 43.78 | −21.01 | −58.40 | 58.17 | n/a | n/a | n/a | n/a |
| Net income | −28.24 | 12.34 | 38.61 | −34.07 | −69.65 | 0.26 | n/a | n/a | n/a | n/a |
| Growth | +212.9% | −188.2% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 0.07 | 5.67 | −3.35 | 5.99 | −2.11 |
| Growth | +8,000.0% | −159.1% | −135.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.6% | 16.2% | 17.5% | 15.2% | 6.4% | 19.1% | n/a | n/a | n/a | n/a |
| Operating margin | −11.5% | 6.4% | 10.0% | −3.1% | −8.7% | 4.6% | n/a | n/a | n/a | n/a |
| Net margin | −13.4% | 4.9% | 8.9% | −5.0% | −10.4% | 0.0% | n/a | n/a | n/a | n/a |
| Free cash flow margin | 20.3% | 26.1% | 26.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 49.18 | 71.97 | 125.06 | 217.14 | 209.22 | 400.01 | n/a | n/a | n/a | n/a |
| Capital expenditure | −6.56 | −6.02 | −11.56 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 42.62 | 65.96 | 113.50 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +54.7% | +72.1% | ||||||||
| Buybacks | −0.05 | −0.10 | −0.12 | −0.28 | −0.55 | 0.00 | n/a | n/a | n/a | n/a |
| Dividends paid | −0.89 | −0.72 | −1.20 | −2.30 | 0.00 | 0.00 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.76 | 28.74 | 46.03 | 66.10 | 54.62 | 62.68 | n/a | n/a | n/a | n/a |
| Total debt | 127.57 | 151.73 | 270.25 | 419.65 | 527.58 | 670.54 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −116.81 | −122.99 | −224.22 | −353.55 | −472.96 | −607.86 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 118.76 | 152.30 | 359.20 | 542.55 | 677.23 | 839.89 | n/a | n/a | n/a | n/a |
| Debt to equity | 1.07 | 1.00 | 0.75 | 0.77 | 0.78 | 0.80 | n/a | n/a | n/a | n/a |
In billions 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 210.10 | 252.81 | 435.82 | 678.60 | 669.19 | 1,271.33 | 18.44 | 17.00 | 19.12 | 18.28 | |
| Growth | +20.3% | +72.4% | +55.7% | −1.4% | +90.0% | −98.5% | −7.8% | +12.5% | −4.4% | |
| 177.30 | 211.81 | 359.57 | 575.61 | 626.21 | 1,028.18 | n/a | n/a | n/a | n/a | |
| 32.80 | 41.00 | 76.25 | 102.99 | 42.97 | 243.15 | n/a | n/a | n/a | n/a | |
| Growth | +25.0% | +86.0% | +35.1% | −58.3% | +465.8% | |||||
| 0.40 | 0.45 | 0.70 | 1.26 | 1.60 | 1.94 | n/a | n/a | n/a | n/a | |
| −24.25 | 16.07 | 43.78 | −21.01 | −58.40 | 58.17 | n/a | n/a | n/a | n/a | |
| Growth | +172.4% | −148.0% | ||||||||
| −29.80 | 8.70 | 90.14 | −7.01 | −56.43 | 63.60 | n/a | n/a | n/a | n/a | |
| −1.43 | −3.97 | 51.54 | 26.37 | 14.59 | 64.41 | n/a | n/a | n/a | n/a | |
| −28.24 | 12.34 | 38.61 | −34.07 | −69.65 | 0.26 | n/a | n/a | n/a | n/a | |
| Growth | +212.9% | −188.2% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.07 | 5.67 | −3.35 | 5.99 | −2.11 | |
| n/a | n/a | n/a | n/a | n/a | 0.07 | 5.67 | −3.35 | 5.99 | −2.11 | |
| Growth | +8,000.0% | −159.1% | −135.2% | |||||||
| 391.5 | 392.6 | 392.3 | 392.3 | 392.6 | 392.8 | 392.7 | 391.7 | 392.1 | 392.0 | |