Closing prices at the end of each trading day, from 29 Jul 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 | 363.3 | 545.8 | 785.5 | 655.9 | 605.9 | 604.1 | 559.5 |
| Growth | +50.2% | +43.9% | −16.5% | −7.6% | −0.3% | −7.4% | |
| Operating income | 10.5 | 58.3 | −61.1 | −345.9 | −55.4 | −2.9 | −97.7 |
| Net income | −29.6 | 31.1 | −91.8 | −382.1 | −84.4 | −34.0 | −115.2 |
| Growth | −395.5% | ||||||
| EPS, diluted | −0.27 | 0.29 | −0.82 | −3.19 | −0.68 | −0.27 | −0.87 |
| Growth | −382.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 42.9% | 43.0% | 38.3% | 34.9% | 36.9% | 42.3% | 39.2% |
| Operating margin | 2.9% | 10.7% | −7.8% | −52.7% | −9.2% | −0.5% | −17.5% |
| Net margin | −8.1% | 5.7% | −11.7% | −58.3% | −13.9% | −5.6% | −20.6% |
| Free cash flow margin | 3.0% | 5.9% | −6.5% | −2.0% | 7.3% | 2.0% | 2.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 18.5 | 46.6 | −28.4 | 5.1 | 64.0 | 23.9 | 20.5 |
| Capital expenditure | −7.5 | −14.1 | −22.5 | −18.4 | −19.9 | −12.0 | −6.9 |
| Free cash flow | 11.0 | 32.5 | −50.9 | −13.3 | 44.1 | 11.9 | 13.6 |
| Growth | +195.6% | −256.8% | −73.0% | +14.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 7.1 | 11.6 | 16.7 | 39.1 | 29.9 | 15.0 | 19.6 |
| Total debt | n/a | 437.0 | 379.4 | 468.4 | 397.6 | 398.7 | 399.8 |
| Net cash (debt) | n/a | −425.5 | −362.7 | −429.3 | −367.6 | −383.7 | −380.2 |
| Shareholders’ equity | n/a | 474.5 | 606.0 | 334.9 | 291.3 | 276.4 | 170.8 |
| Debt to equity | n/a | 0.92 | 0.63 | 1.40 | 1.36 | 1.44 | 2.34 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 42.9% | 43.0% | 38.3% | 34.9% | 36.9% | 42.3% | 39.2% | |
| 2.9% | 10.7% | −7.8% | −52.7% | −9.2% | −0.5% | −17.5% | |
| −8.1% | 5.8% | −11.5% | −58.1% | −13.6% | −6.0% | −21.3% | |
| −8.1% | 5.7% | −11.7% | −58.3% | −13.9% | −5.6% | −20.6% | |
| 3.0% | 5.9% | −6.5% | −2.0% | 7.3% | 2.0% | 2.4% | |
| Spending | |||||||
| n/a | 1.2% | 2.4% | 1.6% | 1.9% | 2.5% | 2.2% | |
| 12.5% | 9.2% | 20.2% | 25.4% | 21.4% | 18.8% | 17.0% | |
| 2.1% | 2.6% | 2.9% | 2.8% | 3.3% | 2.0% | 1.2% | |
| n/a | 2.4% | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||
| n/a | 6.5% | −15.1% | −114.1% | −29.0% | −12.3% | −67.4% | |
| n/a | 3.1% | −7.8% | −40.4% | −9.8% | −4.1% | −17.0% | |
| Balance and payout | |||||||
| n/a | 0.92 | 0.63 | 1.40 | 1.36 | 1.44 | 2.34 | |
| n/a | 52.0% | 48.5% | 64.6% | 66.2% | 66.7% | 74.7% | |