Closing prices at the end of each trading day, from 30 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 | n/a | n/a | 48.6 | 351.4 | n/a | n/a | n/a | n/a |
| Growth | +622.5% | |||||||
| Operating income | −9.5 | −14.6 | −11.0 | 138.4 | −130.7 | −164.2 | −193.0 | −180.9 |
| Net income | −9.1 | −14.0 | −10.9 | 121.2 | −115.9 | −136.0 | −168.4 | −158.3 |
| Growth | −195.6% | |||||||
| EPS, diluted | n/a | −1.39 | −0.51 | 1.37 | −1.39 | −1.63 | −2.00 | −1.94 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −22.7% | 39.4% | n/a | n/a | n/a | n/a |
| Net margin | n/a | n/a | −22.5% | 34.5% | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | 610.1% | −24.8% | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.9 | −12.8 | 296.7 | −87.0 | −121.0 | −85.4 | −135.5 | −132.0 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −1.9 | n/a | n/a | n/a |
| Free cash flow | −7.9 | −12.8 | 296.7 | −87.0 | −122.9 | n/a | n/a | n/a |
| Growth | −129.3% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −25.5 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 34.5 | 21.7 | 850.1 | 764.4 | 188.5 | 143.8 | 64.7 | 95.7 |
| Shareholders’ equity | −36.2 | −49.6 | 547.8 | 710.1 | 640.6 | 555.2 | 438.9 | 275.4 |
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 | n/a | −22.7% | 39.4% | n/a | n/a | n/a | n/a | |
| n/a | n/a | −22.5% | 39.4% | n/a | n/a | n/a | n/a | |
| n/a | n/a | −22.5% | 34.5% | n/a | n/a | n/a | n/a | |
| n/a | n/a | 610.1% | −24.8% | n/a | n/a | n/a | n/a | |
| Spending | ||||||||
| n/a | n/a | 78.2% | 47.6% | n/a | n/a | n/a | n/a | |
| n/a | n/a | 44.5% | 13.0% | n/a | n/a | n/a | n/a | |
| n/a | n/a | 0.1% | 0.0% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 12.6% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||
| n/a | n/a | −2.0% | 17.1% | −18.1% | −24.5% | −38.4% | −57.5% | |
| n/a | −63.6% | −1.3% | 15.7% | −17.4% | −22.9% | −36.2% | −50.2% | |
| Balance and payout | ||||||||
| n/a | 11.5% | 36.6% | 8.1% | 3.9% | 6.7% | 5.6% | 12.6% | |