Closing prices at the end of each trading day, from 11 Dec 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 11.6 | 233.2 | 375.2 | 485.4 | 38.0 | 28.8 | 75.1 |
| Growth | +1,907.9% | +60.9% | +29.4% | −92.2% | −24.2% | +160.6% | |
| Operating income | −4.1 | 156.0 | 204.4 | 216.5 | −237.2 | −314.8 | −217.1 |
| Net income | −2.2 | 118.9 | 153.5 | 158.5 | −146.4 | −162.9 | −146.4 |
| Growth | +29.1% | +3.3% | −192.4% | ||||
| EPS, diluted | −0.01 | 0.45 | 0.48 | 0.50 | −0.51 | −0.55 | −0.49 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −35.5% | 66.9% | 54.5% | 44.6% | −623.8% | −1,091.7% | −289.0% |
| Net margin | −19.0% | 51.0% | 40.9% | 32.7% | −385.0% | −564.8% | −194.9% |
| Free cash flow margin | −11.2% | 5.6% | 49.6% | 42.6% | −317.7% | −648.4% | −231.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.7 | 22.7 | 244.6 | 277.4 | −43.9 | −108.6 | −131.3 |
| Capital expenditure | −4.0 | −9.7 | −58.5 | −70.7 | −76.9 | −78.4 | −42.8 |
| Free cash flow | −1.3 | 13.0 | 186.1 | 206.7 | −120.8 | −187.0 | −174.1 |
| Growth | +1,329.9% | +11.1% | −158.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | n/a | 594.1 | 476.1 | 386.5 | 133.3 | 156.3 | 128.5 |
| Total debt | n/a | 0.2 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 593.9 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 10.3 | 830.5 | 1,025.7 | 1,233.3 | 1,152.3 | 1,056.1 | 966.9 |
| Debt to equity | n/a | 0.00 | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 11.6 | 233.2 | 375.2 | 485.4 | 38.0 | 28.8 | 75.1 | |
| Growth | +1,907.9% | +60.9% | +29.4% | −92.2% | −24.2% | +160.6% | |
| 10.1 | 29.4 | 62.1 | 107.9 | 175.7 | 167.3 | 186.8 | |
| 2.7 | 11.9 | 41.8 | 55.5 | 75.2 | 85.5 | 83.2 | |
| −4.1 | 156.0 | 204.4 | 216.5 | −237.2 | −314.8 | −217.1 | |
| Growth | +31.0% | +5.9% | −209.6% | ||||
| −2.2 | 157.8 | 219.1 | 239.1 | −174.0 | −200.4 | −177.6 | |
| n/a | 38.9 | 65.7 | 80.6 | −27.6 | −37.5 | −31.2 | |
| −2.2 | 118.9 | 153.5 | 158.5 | −146.4 | −162.9 | −146.4 | |
| Growth | +29.1% | +3.3% | −192.4% | ||||
| Per share | |||||||
| −0.01 | 0.53 | 0.56 | 0.56 | −0.51 | −0.55 | −0.49 | |
| −0.01 | 0.45 | 0.48 | 0.50 | −0.51 | −0.55 | −0.49 | |
| Growth | +6.7% | +4.2% | −202.0% | ||||
| 151.3 | 159.2 | 275.8 | 285.1 | 289.2 | 294.3 | 298.7 | |
| 151.3 | 263.1 | 318.3 | 314.8 | 289.2 | 294.3 | 298.7 | |
| Growth | +73.9% | +21.0% | −1.1% | −8.2% | +1.8% | +1.5% | |
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.