Closing prices at the end of each trading day, from 24 Mar 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 | 254.8 | 318.4 | 428.6 | 576.3 | 692.9 | 780.6 | 901.4 |
| Growth | +24.9% | +34.6% | +34.5% | +20.2% | +12.7% | +15.5% | |
| Operating income | −29.9 | −15.8 | −11.2 | −25.7 | 11.9 | 91.0 | 157.0 |
| Net income | −40.4 | −43.6 | −19.5 | −27.8 | 19.4 | 84.5 | 259.3 |
| Growth | +335.3% | +206.8% | |||||
| EPS, diluted | −1.06 | −1.05 | −0.21 | −0.28 | 0.20 | 0.89 | 2.52 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 52.0% | 54.3% | 60.2% | 63.2% | 57.4% | 59.7% | 59.9% |
| Operating margin | −11.7% | −5.0% | −2.6% | −4.5% | 1.7% | 11.7% | 17.4% |
| Net margin | −15.9% | −13.7% | −4.6% | −4.8% | 2.8% | 10.8% | 28.8% |
| Free cash flow margin | −5.3% | −12.5% | 8.4% | 15.4% | 16.7% | 13.4% | 20.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.9 | 58.5 | 133.1 | 195.2 | 234.9 | 282.7 | 309.6 |
| Capital expenditure | −53.5 | −98.4 | −97.1 | −106.4 | −119.3 | −178.2 | −129.1 |
| Free cash flow | −13.6 | −39.9 | 36.0 | 88.8 | 115.6 | 104.6 | 180.5 |
| Growth | +146.3% | +30.3% | −9.6% | +72.6% | |||
| Buybacks | 0.0 | 0.0 | −350.0 | −600.0 | −488.5 | −59.8 | −82.1 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 35.9 | 100.3 | 1,713.4 | 140.8 | 317.2 | 428.4 | 254.5 |
| Total debt | n/a | 259.7 | 1,462.7 | 1,470.3 | 1,477.8 | 1,485.4 | 1,295.8 |
| Net cash (debt) | n/a | −159.4 | 250.7 | −1,329.5 | −1,160.6 | −1,056.9 | −1,041.3 |
| Shareholders’ equity | −72.3 | −72.1 | 578.2 | 47.6 | −313.7 | −203.0 | −28.7 |
| Debt to equity | n/a | n/a | 2.53 | 30.91 | 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 | |||||||
| 254.8 | 318.4 | 428.6 | 576.3 | 692.9 | 780.6 | 901.4 | |
| Growth | +24.9% | +34.6% | +34.5% | +20.2% | +12.7% | +15.5% | |
| 122.3 | 145.5 | 170.6 | 211.9 | 295.4 | 314.7 | 361.8 | |
| 132.6 | 172.8 | 258.0 | 364.4 | 397.5 | 465.9 | 539.6 | |
| Growth | +30.4% | +49.2% | +41.3% | +9.1% | +17.2% | +15.8% | |
| 60.0 | 75.0 | 115.7 | 143.9 | 136.9 | 142.5 | 161.6 | |
| 71.2 | 80.2 | 102.6 | 165.2 | 162.7 | 160.9 | 138.5 | |
| −29.9 | −15.8 | −11.2 | −25.7 | 11.9 | 91.0 | 157.0 | |
| Growth | +665.0% | +72.5% | |||||
| −39.6 | −42.7 | −18.2 | −23.9 | 26.8 | 97.7 | 206.7 | |
| 0.8 | 0.9 | 1.3 | 3.9 | 7.4 | 13.2 | −52.6 | |
| −40.4 | −43.6 | −19.5 | −27.8 | 19.4 | 84.5 | 259.3 | |
| Growth | +335.3% | +206.8% | |||||
| Per share | |||||||
| −1.06 | −1.05 | −0.21 | −0.28 | 0.22 | 0.92 | 2.83 | |
| −1.06 | −1.05 | −0.21 | −0.28 | 0.20 | 0.89 | 2.52 | |
| Growth | +345.0% | +183.1% | |||||
| 38.0 | 41.7 | 93.2 | 100.8 | 90.1 | 91.6 | 91.5 | |
| 38.0 | 41.7 | 93.2 | 100.8 | 96.4 | 94.5 | 105.3 | |
| Growth | +9.6% | +123.8% | +8.1% | −4.4% | −2.0% | +11.5% | |
† 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.