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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −35.5% | 66.9% | 54.5% | 44.6% | −623.8% | −1,091.7% | −289.0% | |
| −19.0% | 67.7% | 58.4% | 49.3% | −457.7% | −695.0% | −236.4% | |
| −19.0% | 51.0% | 40.9% | 32.7% | −385.0% | −564.8% | −194.9% | |
| −11.2% | 5.6% | 49.6% | 42.6% | −317.7% | −648.4% | −231.7% | |
| Spending | |||||||
| 87.1% | 12.6% | 16.5% | 22.2% | 462.0% | 580.1% | 248.7% | |
| 23.7% | 5.1% | 11.2% | 11.4% | 197.7% | 296.5% | 110.8% | |
| 34.4% | 4.1% | 15.6% | 14.6% | 202.4% | 271.9% | 56.9% | |
| n/a | 24.7% | 30.0% | 33.7% | n/a | n/a | n/a | |
| Returns | |||||||
| −21.6% | 14.3% | 15.0% | 12.9% | −12.7% | −15.4% | −15.1% | |
| n/a | 11.8% | 11.6% | 10.3% | −9.8% | −12.0% | −10.8% | |
| Balance and payout | |||||||
| n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 17.4% | 22.2% | 20.0% | 22.6% | 22.4% | 28.7% | |