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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| n/a | 27.3% | 24.6% | 25.9% | 26.7% | 27.0% | 26.3% | 25.9% | |
| n/a | 2.1% | −0.9% | 1.5% | 2.6% | 2.9% | 1.0% | 1.3% | |
| n/a | −6.4% | −3.5% | −1.4% | 0.7% | 0.1% | −3.5% | −3.2% | |
| n/a | −6.4% | −2.7% | −1.7% | 0.6% | 0.5% | −3.3% | −4.4% | |
| n/a | −1.5% | −4.5% | 1.9% | 0.4% | 2.5% | 2.2% | 1.3% | |
| Spending | ||||||||
| n/a | 24.7% | 24.7% | 23.6% | 23.1% | 22.9% | 23.8% | 23.0% | |
| n/a | 0.5% | 0.5% | 0.7% | 0.8% | 0.7% | 0.8% | 0.5% | |
| n/a | n/a | n/a | n/a | 12.3% | −256.0% | n/a | n/a | |
| Returns | ||||||||
| −0.0% | n/a | −15.3% | −15.4% | 6.7% | 5.9% | −80.0% | n/a | |
| −0.5% | −7.8% | −3.2% | −2.1% | 0.7% | 0.6% | −4.2% | −6.0% | |
| Balance and payout | ||||||||
| n/a | n/a | 0.92 | 2.32 | 2.26 | 2.14 | 6.32 | n/a | |
| 104.1% | 105.1% | 79.0% | 86.3% | 89.2% | 90.5% | 94.8% | 100.7% | |
| n/a | n/a | n/a | n/a | 32.3% | 33.7% | n/a | n/a | |
| n/a | n/a | n/a | 11.5% | 52.6% | 6.5% | 21.2% | 44.1% | |