Closing prices at the end of each trading day, from 26 Mar 2021. 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 | 754.0 | 955.4 | 1,167.1 | 1,431.6 | 1,800.9 | 2,703.6 | 3,948.7 |
| Growth | +26.7% | +22.2% | +22.7% | +25.8% | +50.1% | +46.1% | |
| Operating income | −29.5 | −5.3 | −178.1 | −128.6 | −127.8 | −101.6 | 14.8 |
| Net income | −44.7 | −22.9 | −195.3 | −149.5 | −148.0 | −128.0 | −0.7 |
| Growth | |||||||
| EPS, diluted | n/a | −0.15 | −1.14 | −0.83 | −0.79 | −0.67 | 0.00 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −3.9% | −0.6% | −15.3% | −9.0% | −7.1% | −3.8% | 0.4% |
| Net margin | −5.9% | −2.4% | −16.7% | −10.4% | −8.2% | −4.7% | −0.0% |
| Free cash flow margin | n/a | n/a | n/a | −4.8% | −5.3% | −0.2% | 2.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.2 | 7.6 | −78.8 | −45.4 | −59.2 | 34.8 | 139.9 |
| Capital expenditure | n/a | n/a | n/a | −23.8 | −36.0 | −41.4 | −26.8 |
| Free cash flow | n/a | n/a | n/a | −69.2 | −95.2 | −6.6 | 113.1 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 86.5 | 207.3 | 466.6 | 409.5 | 202.9 | 432.9 | 575.8 |
| Total debt | n/a | 144.2 | 150.6 | 160.9 | 161.8 | 321.4 | 323.2 |
| Net cash (debt) | n/a | 63.1 | 316.0 | 248.6 | 41.1 | 111.4 | 252.6 |
| Shareholders’ equity | −78.7 | 30.6 | 306.0 | 238.1 | 156.9 | 99.9 | 179.3 |
| Debt to equity | n/a | 4.71 | 0.49 | 0.68 | 1.03 | 3.22 | 1.80 |
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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 9.2 | 7.6 | −78.8 | −45.4 | −59.2 | 34.8 | 139.9 | |
| Growth | −17.9% | −1,141.9% | +302.4% | ||||
| 14.9 | 15.1 | 15.8 | 17.3 | 21.4 | 26.9 | 30.4 | |
| Investment | |||||||
| n/a | n/a | n/a | −23.8 | −36.0 | −41.4 | −26.8 | |
| calc | n/a | n/a | n/a | −69.2 | −95.2 | −6.6 | 113.1 |
| Growth | |||||||
| calc | n/a | n/a | n/a | −0.38 | −0.51 | −0.03 | 0.57 |
| −10.2 | −16.4 | −20.8 | −28.2 | −147.3 | 39.2 | −15.0 | |
| Financing | |||||||
| 52.7 | 130.1 | 360.1 | 16.6 | 0.1 | 156.0 | 18.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.