Closing prices at the end of each trading day, from 21 Jan 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 | 744.3 | 1,133.8 | 1,923.9 | 3,342.3 | 3,748.6 | 4,449.9 | 4,322.8 |
| Growth | +52.3% | +69.7% | +73.7% | +12.2% | +18.7% | −2.9% | |
| Net income | 39.2 | 79.1 | 135.6 | 262.3 | 295.9 | 335.3 | 217.2 |
| Growth | +101.8% | +71.5% | +93.4% | +12.8% | +13.3% | −35.2% | |
| EPS, diluted | 0.00 | 0.00 | 1.27 | 2.45 | 2.79 | 3.34 | 2.14 |
| Growth | +92.9% | +13.9% | +19.7% | −35.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net margin | 5.3% | 7.0% | 7.0% | 7.8% | 7.9% | 7.5% | 5.0% |
| Free cash flow margin | 3.7% | 8.3% | 3.2% | −1.0% | 9.9% | −6.3% | −2.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 30.4 | 96.9 | 65.0 | −27.6 | 374.2 | −256.6 | −100.6 |
| Capital expenditure | −2.9 | −2.9 | −2.8 | −5.5 | −4.8 | −25.3 | −25.8 |
| Free cash flow | 27.5 | 94.0 | 62.2 | −33.2 | 369.5 | −282.0 | −126.4 |
| Growth | +241.3% | −33.8% | −153.3% | −176.3% | |||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −7.8 | −41.7 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 50.6 | 43.7 | 227.2 | 364.5 | 494.1 | 274.4 | 234.8 |
| Total debt | n/a | 29.7 | 3.3 | n/a | n/a | 1,286.1 | 1,606.2 |
| Net cash (debt) | n/a | 14.0 | 223.9 | n/a | n/a | −1,011.7 | −1,371.4 |
| Shareholders’ equity | n/a | n/a | 401.2 | 644.6 | 924.6 | 1,244.9 | 1,424.6 |
| Debt to equity | n/a | n/a | 0.01 | n/a | n/a | 1.03 | 1.13 |
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 | |||||||
| 50.6 | 43.7 | 227.2 | 364.5 | 494.1 | 274.4 | 234.8 | |
| n/a | 484.4 | 1,066.7 | n/a | n/a | n/a | n/a | |
| n/a | 4.3 | 6.8 | 7.3 | 7.0 | 39.7 | 54.7 | |
| n/a | 28.6 | 171.9 | 172.2 | 172.2 | 300.3 | 377.4 | |
| n/a | 733.7 | 1,894.2 | 2,371.1 | 2,562.4 | 3,328.7 | 3,727.5 | |
| Growth | +158.2% | +25.2% | +8.1% | +29.9% | +12.0% | ||
| Liabilities | |||||||
| n/a | 29.7 | 3.3 | n/a | n/a | 1,286.1 | 1,606.2 | |
| calc | n/a | 29.7 | 3.3 | n/a | n/a | 1,286.1 | 1,606.2 |
| n/a | 521.7 | 1,337.9 | 1,570.4 | 1,476.3 | 1,908.3 | 2,123.4 | |
| Equity | |||||||
| n/a | 0.0 | 118.2 | 366.0 | 648.4 | 970.3 | 1,174.0 | |
| n/a | n/a | 401.2 | 644.6 | 924.6 | 1,244.9 | 1,424.6 | |
| Growth | +60.7% | +43.4% | +34.6% | +14.4% | |||
| Per share and net cash | |||||||
| calc | n/a | 14.0 | 223.9 | n/a | n/a | −1,011.7 | −1,371.4 |
Lines marked calc are worked out here from filed figures; point at one for how.