Closing prices at the end of each trading day, from 28 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 161.7 | 250.8 | 369.5 | 531.1 | 748.0 | 1,037.6 |
| Growth | +55.1% | +47.3% | +43.7% | +40.8% | +38.7% | |
| Operating income | −16.0 | −60.0 | −65.2 | −13.3 | 62.6 | 135.6 |
| Net income | −15.8 | −60.1 | −59.6 | 16.1 | 88.6 | 414.1 |
| Growth | +451.3% | +367.5% | ||||
| EPS, diluted | −1.24 | −2.57 | −1.51 | 0.35 | 1.88 | 8.57 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 71.6% | 72.4% | 73.1% | 73.2% | 72.8% | 72.2% |
| Operating margin | −9.9% | −23.9% | −17.6% | −2.5% | 8.4% | 13.1% |
| Net margin | −9.8% | −24.0% | −16.1% | 3.0% | 11.8% | 39.9% |
| Free cash flow margin | 8.9% | 2.2% | 13.0% | 28.3% | 36.5% | 35.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 17.7 | 9.2 | 53.7 | 153.6 | 285.5 | 387.8 |
| Capital expenditure | −3.4 | −3.6 | −5.6 | −3.2 | −12.1 | −18.1 |
| Free cash flow | 14.3 | 5.6 | 48.1 | 150.4 | 273.4 | 369.7 |
| Growth | −61.0% | +761.3% | +212.8% | +81.8% | +35.2% | |
| Buybacks | 0.0 | −0.9 | 0.0 | 0.0 | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 120.5 | 553.9 | 608.2 | 747.6 | 785.8 | 1,036.4 |
| Shareholders’ equity | −80.7 | 513.1 | 542.1 | 655.5 | 824.6 | 1,347.0 |
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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 71.6% | 72.4% | 73.1% | 73.2% | 72.8% | 72.2% | |
| −9.9% | −23.9% | −17.6% | −2.5% | 8.4% | 13.1% | |
| −9.7% | −23.9% | −15.9% | 3.3% | 13.7% | 17.6% | |
| −9.8% | −24.0% | −16.1% | 3.0% | 11.8% | 39.9% | |
| 8.9% | 2.2% | 13.0% | 28.3% | 36.5% | 35.6% | |
| Spending | ||||||
| 32.8% | 41.4% | 40.7% | 36.6% | 31.5% | 29.5% | |
| 27.0% | 31.3% | 31.9% | 24.9% | 20.9% | 17.5% | |
| 2.1% | 1.4% | 1.5% | 0.6% | 1.6% | 1.7% | |
| n/a | n/a | n/a | 9.6% | 13.4% | −127.0% | |
| Returns | ||||||
| n/a | −11.7% | −11.0% | 2.5% | 10.7% | 30.7% | |
| −9.0% | −9.1% | −8.0% | 1.7% | 6.8% | 20.8% | |
| Balance and payout | ||||||
| 42.0% | 22.4% | 27.5% | 31.3% | 36.7% | 32.4% | |
| 0.0% | 15.5% | 0.0% | 0.0% | n/a | n/a | |