Closing prices at the end of each trading day, from 11 Feb 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 488.9 | 539.5 | 760.9 | 903.5 | 1,051.8 | 1,071.6 | 965.7 |
| Growth | +10.4% | +41.0% | +18.7% | +16.4% | +1.9% | −9.9% | |
| Operating income | 93.3 | −77.2 | −134.7 | −102.8 | 53.4 | −700.5 | −805.8 |
| Net income | 66.1 | −109.5 | 309.8 | −79.7 | −4.2 | −557.0 | −693.1 |
| Growth | −265.5% | −125.7% | |||||
| EPS, diluted | 0.00 | −0.04 | 1.45 | −0.62 | −0.03 | −4.61 | −5.95 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 19.1% | −14.3% | −17.7% | −11.4% | 5.1% | −65.4% | −83.4% |
| Net margin | 13.5% | −20.3% | 40.7% | −8.8% | −0.4% | −52.0% | −71.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 101.4 | 53.1 | 104.8 | 132.9 | 182.1 | 123.4 | 250.4 |
| Buybacks | 0.0 | 0.0 | −1,018.4 | 0.0 | −112.8 | −192.1 | −28.7 |
| Dividends paid | −23.4 | −360.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 57.4 | 128.0 | 369.2 | 402.6 | 355.6 | 204.3 | 175.8 |
| Total debt | n/a | 826.2 | 629.0 | 625.0 | 620.9 | 617.1 | 588.5 |
| Net cash (debt) | n/a | −698.2 | −259.8 | −222.4 | −265.3 | −412.8 | −412.7 |
| Shareholders’ equity | 29.7 | 2,084.0 | 1,608.2 | 1,627.8 | 1,635.0 | 824.5 | 570.0 |
| Debt to equity | n/a | 0.40 | 0.39 | 0.38 | 0.38 | 0.75 | 1.03 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 101.4 | 53.1 | 104.8 | 132.9 | 182.1 | 123.4 | 250.4 | |
| Growth | −47.7% | +97.5% | +26.8% | +37.0% | −32.2% | +102.8% | |
| 6.7 | 91.8 | 107.1 | 89.7 | 68.0 | 70.6 | 25.9 | |
| Investment | |||||||
| −11.4 | −2,850.7 | −12.5 | −86.1 | −24.8 | −26.8 | −11.7 | |
| Financing | |||||||
| −65.2 | 2,869.4 | 151.5 | −15.0 | −198.9 | −250.8 | −268.1 | |
| −23.4 | −360.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
| 0.0 | 0.0 | −1,018.4 | 0.0 | −112.8 | −192.1 | −28.7 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.