Closing prices at the end of each trading day, from 25 Apr 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 557.4 | 873.6 | 1,212.8 | 1,571.8 | 1,876.8 | 1,876.6 | 1,835.9 |
| Growth | +56.7% | +38.8% | +29.6% | +19.4% | −0.0% | −2.2% | ||
| Operating income | −0.0 | 11.7 | −8.1 | 18.0 | 40.8 | 54.4 | 18.6 | 23.2 |
| Net income | −0.0 | −35.4 | −24.0 | −20.8 | 9.3 | 8.9 | −62.1 | −80.3 |
| Growth | −4.3% | −797.8% | ||||||
| EPS, diluted | n/a | n/a | −0.90 | −0.74 | 0.20 | 0.18 | −1.96 | −2.55 |
| Growth | −10.0% | −1,188.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 27.3% | 24.6% | 25.9% | 26.7% | 27.0% | 26.3% | 25.9% |
| Operating margin | n/a | 2.1% | −0.9% | 1.5% | 2.6% | 2.9% | 1.0% | 1.3% |
| Net margin | n/a | −6.4% | −2.7% | −1.7% | 0.6% | 0.5% | −3.3% | −4.4% |
| Free cash flow margin | n/a | −1.5% | −4.5% | 1.9% | 0.4% | 2.5% | 2.2% | 1.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.0 | −5.5 | −35.0 | 30.7 | 18.5 | 58.4 | 57.0 | 33.0 |
| Capital expenditure | n/a | −2.7 | −4.4 | −8.1 | −12.8 | −12.4 | −15.4 | −9.2 |
| Free cash flow | n/a | −8.2 | −39.4 | 22.6 | 5.7 | 46.0 | 41.6 | 23.8 |
| Growth | −74.8% | +707.0% | −9.6% | −42.8% | ||||
| Buybacks | n/a | n/a | −5.9 | n/a | n/a | n/a | −5.8 | −7.5 |
| Dividends paid | n/a | n/a | n/a | −2.6 | −3.0 | −3.0 | −3.0 | −3.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.7 | 1.2 | 2.3 | 2.7 | 31.0 | 13.4 | 18.6 |
| Total debt | n/a | 93.6 | 143.7 | 312.6 | 315.4 | 320.0 | 490.5 | 495.5 |
| Net cash (debt) | n/a | −92.9 | −142.5 | −310.3 | −312.7 | −289.0 | −477.1 | −476.9 |
| Shareholders’ equity | 12.2 | −23.2 | 156.9 | 134.7 | 139.8 | 149.7 | 77.6 | −8.8 |
| Debt to equity | n/a | n/a | 0.92 | 2.32 | 2.26 | 2.14 | 6.32 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 0.0 | 0.7 | 1.2 | 2.3 | 2.7 | 31.0 | 13.4 | 18.6 | |
| n/a | 137.2 | 229.0 | 239.2 | 399.7 | 530.7 | 535.9 | 473.3 | |
| n/a | 196.5 | 311.9 | 344.5 | 377.8 | 73.4 | 81.6 | 73.3 | |
| 7.6 | 8.6 | 24.3 | 41.9 | 69.2 | 76.7 | 77.5 | 77.8 | |
| 0.2 | 454.2 | 746.2 | 982.6 | 1,290.6 | 1,570.9 | 1,480.4 | 1,336.3 | |
| Growth | +213,985.7% | +64.3% | +31.7% | +31.3% | +21.7% | −5.8% | −9.7% | |
| Liabilities | ||||||||
| n/a | 7.1 | 8.7 | 2.6 | 4.2 | 7.7 | 10.5 | 11.0 | |
| n/a | 86.5 | 135.0 | 310.0 | 311.2 | 312.3 | 480.0 | 484.5 | |
| calc | n/a | 93.6 | 143.7 | 312.6 | 315.4 | 320.0 | 490.5 | 495.5 |
| 0.2 | 477.4 | 589.3 | 847.9 | 1,150.8 | 1,421.2 | 1,402.8 | 1,345.1 | |
| Equity | ||||||||
| −0.0 | −23.2 | −53.4 | −76.8 | −74.2 | −76.4 | −149.3 | −236.4 | |
| 12.2 | −23.2 | 156.9 | 134.7 | 139.8 | 149.7 | 77.6 | −8.8 | |
| Growth | −290.2% | −14.1% | +3.8% | +7.1% | −48.2% | −111.3% | ||
| Per share and net cash | ||||||||
| calc | n/a | −92.9 | −142.5 | −310.3 | −312.7 | −289.0 | −477.1 | −476.9 |
| n/a | 7.3 | 30.0 | 32.4 | 32.2 | 32.4 | 32.8 | 32.2 | |
| calc | n/a | −3.18 | 5.23 | 4.16 | 4.34 | 4.62 | 2.37 | −0.27 |
Lines marked calc are worked out here from filed figures; point at one for how.