Closing prices at the end of each trading day, from 12 Jun 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 462.3 | 672.9 | 1,472.0 | 1,096.6 | 1,260.5 | 1,371.1 | 1,924.3 |
| Growth | +45.6% | +118.8% | −25.5% | +15.0% | +8.8% | +40.3% | |
| Operating income | −183.2 | −92.7 | −637.0 | −286.7 | −205.3 | −45.7 | −85.5 |
| Net income | −363.7 | −136.4 | −587.8 | −339.6 | −213.4 | −43.0 | −85.5 |
| Growth | |||||||
| EPS, diluted | −4.14 | −1.54 | −1.42 | −0.71 | −0.44 | −0.09 | −0.17 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | −5.4% | 2.1% | 20.4% | n/a | n/a |
| Operating margin | −39.6% | −13.8% | −43.3% | −26.1% | −16.3% | −3.3% | −4.4% |
| Net margin | −78.7% | −20.3% | −39.9% | −31.0% | −16.9% | −3.1% | −4.4% |
| Free cash flow margin | −34.6% | −17.7% | −19.2% | −19.0% | −11.5% | 2.4% | −3.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −159.9 | −118.5 | −282.3 | −203.9 | −144.7 | 34.8 | −66.9 |
| Capital expenditure | −0.0 | −0.7 | −0.7 | −4.5 | −0.6 | −1.6 | −2.0 |
| Free cash flow | −159.9 | −119.2 | −283.0 | −208.4 | −145.2 | 33.3 | −69.0 |
| Growth | −307.2% | ||||||
| Buybacks | 0.0 | 0.0 | −0.1 | 0.0 | 0.0 | −1.8 | −18.3 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 92.3 | 300.0 | 103.8 | 122.9 | 194.5 | 78.3 |
| Total debt | n/a | 127.2 | 19.9 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | −34.9 | 280.0 | 103.8 | n/a | n/a | n/a |
| Shareholders’ equity | −0.0 | −617.1 | 535.4 | 347.7 | 286.4 | 341.1 | 308.7 |
| Debt to equity | n/a | n/a | 0.04 | 0.00 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 462.3 | 672.9 | 1,472.0 | 1,096.6 | 1,260.5 | 1,371.1 | 1,924.3 | |
| Growth | +45.6% | +118.8% | −25.5% | +15.0% | +8.8% | +40.3% | |
| n/a | n/a | −79.2 | 22.7 | 257.3 | n/a | n/a | |
| Growth | +1,031.9% | ||||||
| 95.7 | 120.8 | 185.3 | 203.7 | 183.1 | 176.5 | 214.3 | |
| −183.2 | −92.7 | −637.0 | −286.7 | −205.3 | −45.7 | −85.5 | |
| Growth | |||||||
| n/a | n/a | n/a | n/a | −213.4 | −43.0 | −85.5 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| −363.7 | −136.4 | −587.8 | −339.6 | −213.4 | −43.0 | −85.5 | |
| Growth | |||||||
| Per share | |||||||
| −4.14 | −1.54 | −1.42 | −0.71 | −0.44 | −0.09 | −0.17 | |
| −4.14 | −1.54 | −1.42 | −0.71 | −0.44 | −0.09 | −0.17 | |
| Growth | |||||||
| 87.8 | 88.7 | 412.9 | 476.2 | 482.2 | 490.0 | 512.0 | |
| 87.8 | 88.7 | 412.9 | 476.2 | 482.2 | 490.0 | 512.0 | |
| Growth | +1.0% | +365.6% | +15.3% | +1.2% | +1.6% | +4.5% | |
† The diluted share count jumps at 2021, 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.