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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 4.0% | 23.3% | 23.2% | 8.0% | 13.0% | 26.4% | 32.5% | 23.2% | |
| −21.0% | 12.9% | 10.9% | −2.9% | −1.1% | 13.6% | −24.8% | −2.3% | |
| −27.8% | 10.0% | 8.9% | −7.2% | −0.3% | 11.2% | −27.4% | −2.3% | |
| −20.9% | 6.1% | 6.8% | −5.9% | 0.3% | 8.7% | −26.2% | −4.1% | |
| −4.7% | 59.3% | −14.2% | −31.2% | 8.0% | 13.6% | 16.0% | 6.2% | |
| Spending | ||||||||
| n/a | n/a | n/a | n/a | 0.3% | 0.5% | 0.7% | 0.8% | |
| 16.1% | 6.4% | 6.4% | 9.5% | 9.2% | 10.1% | 17.5% | 15.5% | |
| 0.7% | 0.3% | 0.2% | 0.4% | 0.6% | 1.1% | 0.8% | 1.7% | |
| n/a | 38.5% | 24.0% | n/a | n/a | 22.5% | n/a | n/a | |
| Returns | ||||||||
| n/a | 13.0% | n/a | n/a | 3.6% | 52.9% | n/a | n/a | |
| n/a | 4.3% | 9.0% | −4.4% | 0.3% | 8.0% | −16.9% | −3.6% | |
| Balance and payout | ||||||||
| n/a | 0.18 | n/a | n/a | 6.11 | 2.63 | n/a | n/a | |
| n/a | 67.0% | 112.3% | 85.3% | 75.2% | 64.2% | 79.7% | 82.1% | |