Closing prices at the end of each trading day, from 15 Jun 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 500.1 | 564.1 | 728.7 | 963.7 | 1,179.7 |
| Growth | +12.8% | +29.2% | +32.3% | +22.4% | |
| Operating income | −52.8 | −59.8 | 4.7 | 43.1 | 55.3 |
| Net income | −37.4 | −59.0 | 13.3 | 130.3 | 63.7 |
| Growth | +881.3% | −51.1% | |||
| EPS, diluted | −51.06 | −44.41 | 0.21 | 1.10 | 0.54 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 16.4% | 17.4% | 24.7% | n/a | n/a |
| Operating margin | −10.5% | −10.6% | 0.6% | 4.5% | 4.7% |
| Net margin | −7.5% | −10.5% | 1.8% | 13.5% | 5.4% |
| Free cash flow margin | −10.6% | −17.4% | −5.7% | 5.5% | 2.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 3.4 | 6.0 | 97.1 | 161.0 | 184.8 |
| Capital expenditure | −56.3 | −104.2 | −138.8 | −108.1 | −158.7 |
| Free cash flow | −52.9 | −98.1 | −41.7 | 52.9 | 26.1 |
| Growth | −50.6% | ||||
| Buybacks | −7.7 | −0.9 | −3.1 | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 140.3 | 39.1 | 332.4 | 366.1 | 282.9 |
| Shareholders’ equity | −393.0 | −448.5 | 570.8 | 695.6 | 779.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 26 Dec 2021 | FY2022† 25 Dec 2022 | FY2023† 31 Dec 2023 | FY2024† 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|
| Revenue and profit | |||||
| 500.1 | 564.1 | 728.7 | 963.7 | 1,179.7 | |
| Growth | +12.8% | +29.2% | +32.3% | +22.4% | |
| 82.2 | 98.0 | 180.3 | n/a | n/a | |
| Growth | +19.3% | +84.1% | |||
| 64.8 | 70.0 | 101.5 | 120.5 | 137.5 | |
| −52.8 | −59.8 | 4.7 | 43.1 | 55.3 | |
| Growth | +812.6% | +28.2% | |||
| −37.3 | −58.9 | 14.0 | 59.9 | 70.8 | |
| 0.1 | 0.1 | 0.8 | −70.4 | 7.1 | |
| −37.4 | −59.0 | 13.3 | 130.3 | 63.7 | |
| Growth | +881.3% | −51.1% | |||
| Per share | |||||
| −51.06 | −44.41 | 0.22 | 1.14 | 0.55 | |
| −51.06 | −44.41 | 0.21 | 1.10 | 0.54 | |
| Growth | +423.8% | −50.9% | |||
| 0.7 | 1.3 | 60.5 | 114.3 | 115.8 | |
| 0.7 | 1.3 | 63.4 | 118.3 | 118.3 | |
| Growth | +81.4% | +4,677.7% | +86.4% | +0.0% | |
† The diluted share count jumps at 2022 and 2023 and 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.