Closing prices at the end of each trading day, from 15 Sep 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 118.3 | 166.2 | 222.7 | 251.4 | 252.2 | 241.5 |
| Growth | +40.4% | +34.0% | +12.9% | +0.3% | −4.2% | |
| Operating income | −15.9 | −27.3 | −44.0 | −329.8 | −710.8 | −224.3 |
| Net income | 0.0 | −17.8 | −7.2 | −202.4 | −413.1 | −138.9 |
| Growth | ||||||
| EPS, diluted | n/a | −0.19 | −0.07 | −1.79 | −3.54 | −1.30 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 74.2% | 75.5% | 80.9% | 81.1% | 78.3% | 75.9% |
| Operating margin | −13.4% | −16.4% | −19.8% | −131.2% | −281.8% | −92.9% |
| Net margin | 0.0% | −10.7% | −3.2% | −80.5% | −163.8% | −57.5% |
| Free cash flow margin | 18.4% | 11.1% | 12.2% | 15.2% | 18.2% | 15.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 23.2 | 25.2 | 35.6 | 41.2 | 58.2 | 53.8 |
| Capital expenditure | −1.4 | −6.7 | −8.3 | −3.0 | −12.3 | −16.7 |
| Free cash flow | 21.8 | 18.5 | 27.3 | 38.2 | 45.9 | 37.1 |
| Growth | −15.3% | +47.5% | +40.2% | +20.0% | −19.2% | |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −22.4 | −49.5 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 24.8 | 387.5 | 146.9 | 131.0 | 105.4 | 163.6 |
| Total debt | 461.9 | 270.7 | 264.4 | 256.3 | 243.1 | 164.8 |
| Net cash (debt) | −437.1 | 116.8 | −117.4 | −125.3 | −137.7 | −1.2 |
| Shareholders’ equity | 1,192.6 | 1,499.8 | 1,481.9 | 1,199.2 | 607.2 | 379.0 |
| Debt to equity | 0.39 | 0.18 | 0.18 | 0.21 | 0.40 | 0.43 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 24.8 | 387.5 | 146.9 | 131.0 | 105.4 | 163.6 | |
| 33.1 | 43.3 | 58.8 | 59.2 | 53.2 | 52.0 | |
| 3.2 | 5.1 | 4.5 | 4.5 | 3.8 | 12.7 | |
| 1,263.1 | 1,263.1 | 1,324.7 | 1,075.1 | 393.3 | 197.2 | |
| 1,747.0 | 2,117.6 | 2,122.6 | 1,825.9 | 1,089.4 | 735.5 | |
| Growth | +21.2% | +0.2% | −14.0% | −40.3% | −32.5% | |
| Liabilities | ||||||
| 4.7 | 6.9 | 8.6 | 13.8 | 13.8 | 8.8 | |
| 457.2 | 263.8 | 255.8 | 242.6 | 229.4 | 156.1 | |
| calc | 461.9 | 270.7 | 264.4 | 256.3 | 243.1 | 164.8 |
| 554.4 | 617.8 | 640.7 | 626.7 | 482.2 | 356.5 | |
| Equity | ||||||
| n/a | −17.8 | −25.1 | −227.5 | −640.6 | −779.5 | |
| 1,192.6 | 1,499.8 | 1,481.9 | 1,199.2 | 607.2 | 379.0 | |
| Growth | +25.8% | −1.2% | −19.1% | −49.4% | −37.6% | |
| Per share and net cash | ||||||
| calc | −437.1 | 116.8 | −117.4 | −125.3 | −137.7 | −1.2 |
| n/a | 97.4 | 107.6 | 117.7 | 112.9 | 104.5 | |
| calc | n/a | 15.40 | 13.77 | 10.19 | 5.38 | 3.63 |
Lines marked calc are worked out here from filed figures; point at one for how.