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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 10.76 | 28.74 | 46.03 | 66.10 | 54.62 | 62.68 | n/a | n/a | n/a | n/a | |
| 21.81 | 27.15 | 53.32 | 80.48 | 100.14 | 153.93 | n/a | n/a | n/a | n/a | |
| 308.01 | 354.44 | 699.09 | 1,069.01 | 1,379.53 | 1,642.26 | n/a | n/a | n/a | n/a | |
| 421.14 | 505.72 | 994.02 | 1,573.29 | 1,923.23 | 2,390.07 | n/a | n/a | n/a | n/a | |
| Growth | +20.1% | +96.6% | +58.3% | +22.2% | +24.3% | |||||
| Liabilities | ||||||||||
| 127.57 | 151.73 | 270.25 | 419.65 | 527.58 | 670.54 | n/a | n/a | n/a | n/a | |
| calc | 127.57 | 151.73 | 270.25 | 419.65 | 527.58 | 670.54 | n/a | n/a | n/a | n/a |
| 302.48 | 353.19 | 631.66 | 1,025.19 | 1,239.83 | 1,541.95 | n/a | n/a | n/a | n/a | |
| Equity | ||||||||||
| n/a | n/a | n/a | n/a | 3.53 | 3.65 | 5.95 | 4.45 | 7.15 | n/a | |
| 118.76 | 152.30 | 359.20 | 542.55 | 677.23 | 839.89 | n/a | n/a | n/a | n/a | |
| Growth | +28.2% | +135.9% | +51.0% | +24.8% | +24.0% | |||||
| Per share and net cash | ||||||||||
| calc | −116.81 | −122.99 | −224.22 | −353.55 | −472.96 | −607.86 | n/a | n/a | n/a | n/a |
| n/a | 393.3 | 393.3 | 393.3 | 393.3 | 393.3 | 393.3 | 393.3 | 393.3 | 393.3 | |
| calc | n/a | 387.21 | 913.27 | 1,379.43 | 1,721.86 | 2,135.43 | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.