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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 0.0 | 92.3 | 300.0 | 103.8 | 122.9 | 194.5 | 78.3 | |
| n/a | 2.1 | 2.3 | 5.8 | 5.1 | 5.3 | 6.4 | |
| n/a | 1.2 | 1.2 | 11.7 | 0.0 | n/a | n/a | |
| 0.1 | 267.3 | 950.8 | 808.6 | 570.7 | 580.7 | 541.0 | |
| Growth | +266,230.5% | +255.8% | −15.0% | −29.4% | +1.8% | −6.8% | |
| Liabilities | |||||||
| n/a | 20.8 | 0.0 | n/a | n/a | n/a | n/a | |
| n/a | 106.4 | 19.9 | 0.0 | n/a | n/a | n/a | |
| calc | n/a | 127.2 | 19.9 | 0.0 | n/a | n/a | n/a |
| 0.1 | 432.7 | 410.8 | 451.7 | 284.3 | 239.6 | 232.3 | |
| Equity | |||||||
| −0.0 | −1,029.0 | −1,616.0 | −1,946.4 | −2,159.8 | −2,202.8 | −2,288.4 | |
| −0.0 | −617.1 | 535.4 | 347.7 | 286.4 | 341.1 | 308.7 | |
| Growth | −35.1% | −17.6% | +19.1% | −9.5% | |||
| Per share and net cash | |||||||
| calc | n/a | −34.9 | 280.0 | 103.8 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.