Closing prices at the end of each trading day, from 15 Oct 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 290.8 | 647.9 | 872.7 | 853.3 | 1,637.5 | 1,576.6 | 915.8 | 1,284.1 |
| Growth | +122.8% | +34.7% | −2.2% | +91.9% | −3.7% | −41.9% | +40.2% | |
| Operating income | −61.2 | 83.4 | 95.2 | −24.7 | −18.1 | 214.1 | −227.0 | −29.0 |
| Net income | −60.8 | 39.7 | 59.1 | −50.4 | 4.4 | 137.2 | −240.4 | −52.2 |
| Growth | +48.6% | −185.3% | +2,996.6% | −275.2% | ||||
| EPS, diluted | −0.51 | 0.33 | 0.49 | −0.51 | −0.29 | 0.56 | −1.95 | −0.73 |
| Growth | +48.5% | −204.1% | −448.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 4.0% | 23.3% | 23.2% | 8.0% | 13.0% | 26.4% | 32.5% | 23.2% |
| Operating margin | −21.0% | 12.9% | 10.9% | −2.9% | −1.1% | 13.6% | −24.8% | −2.3% |
| Net margin | −20.9% | 6.1% | 6.8% | −5.9% | 0.3% | 8.7% | −26.2% | −4.1% |
| Free cash flow margin | −4.7% | 59.3% | −14.2% | −31.2% | 8.0% | 13.6% | 16.0% | 6.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.7 | 386.1 | −122.2 | −263.2 | 141.5 | 232.0 | 154.0 | 101.8 |
| Capital expenditure | −2.1 | −1.7 | −1.3 | −3.4 | −10.6 | −17.0 | −7.3 | −22.0 |
| Free cash flow | −13.8 | 384.4 | −123.5 | −266.5 | 130.9 | 215.0 | 146.7 | 79.8 |
| Growth | −132.1% | +64.3% | −31.8% | −45.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 40.8 | 310.3 | 108.4 | 367.7 | 133.9 | 249.1 | 363.0 | 244.4 |
| Total debt | n/a | 55.9 | 428.3 | 715.4 | 759.0 | 682.4 | 677.3 | 669.0 |
| Net cash (debt) | n/a | 254.3 | −319.8 | −347.7 | −625.1 | −433.3 | −314.3 | −424.6 |
| Shareholders’ equity | n/a | 305.2 | −80.9 | −69.2 | 124.3 | 259.2 | −118.1 | −206.3 |
| Debt to equity | n/a | 0.18 | n/a | n/a | 6.11 | 2.63 | n/a | 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 | ||||||||
| 40.8 | 310.3 | 108.4 | 367.7 | 133.9 | 249.1 | 363.0 | 244.4 | |
| n/a | 96.3 | 118.7 | 236.0 | 421.2 | 332.2 | 275.8 | 271.6 | |
| n/a | 148.0 | 118.5 | 205.7 | 233.2 | 162.0 | 200.8 | 150.4 | |
| n/a | 10.7 | 9.8 | 10.7 | 23.2 | 27.9 | 26.2 | 58.2 | |
| n/a | 69.7 | 69.7 | 69.7 | 416.2 | 435.6 | 160.2 | 135.2 | |
| n/a | 923.6 | 656.0 | 1,143.0 | 1,706.1 | 1,706.7 | 1,426.0 | 1,451.8 | |
| Growth | −29.0% | +74.2% | +49.3% | +0.0% | −16.4% | +1.8% | ||
| Liabilities | ||||||||
| n/a | 55.9 | 4.3 | 4.3 | 38.7 | 21.5 | 30.7 | 10.3 | |
| n/a | 0.0 | 424.0 | 711.1 | 720.4 | 660.9 | 646.6 | 658.7 | |
| calc | n/a | 55.9 | 428.3 | 715.4 | 759.0 | 682.4 | 677.3 | 669.0 |
| n/a | 618.4 | 736.9 | 974.7 | 1,282.2 | 1,096.2 | 1,137.2 | 1,191.4 | |
| Equity | ||||||||
| n/a | n/a | −221.5 | −271.9 | −267.5 | −130.2 | −370.6 | −422.9 | |
| n/a | 305.2 | −80.9 | −69.2 | 124.3 | 259.2 | −118.1 | −206.3 | |
| Growth | −126.5% | +108.6% | −145.6% | |||||
| Per share and net cash | ||||||||
| calc | n/a | 254.3 | −319.8 | −347.7 | −625.1 | −433.3 | −314.3 | −424.6 |
| n/a | n/a | 127.0 | 150.2 | 150.8 | 151.3 | 152.0 | 152.8 | |
| calc | n/a | n/a | −0.64 | −0.46 | 0.82 | 1.71 | −0.78 | −1.35 |
Lines marked calc are worked out here from filed figures; point at one for how.