Closing prices at the end of each trading day, from 10 Feb 2023. 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 | 70.3 | 102.5 | 192.2 | 255.7 | 377.9 | 488.6 |
| Growth | +45.7% | +87.6% | +33.1% | +47.8% | +29.3% | |
| Operating income | 28.4 | 34.4 | 90.6 | 158.1 | 175.5 | 332.2 |
| Net income | −43.9 | 11.2 | 24.7 | 70.9 | 44.2 | 132.1 |
| Growth | +120.6% | +186.6% | −37.7% | +198.8% | ||
| EPS, diluted | −0.56 | 0.12 | 0.25 | 0.57 | 0.36 | 1.00 |
| Growth | +108.3% | +128.0% | −36.8% | +177.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 57.4% | 59.8% | 57.8% | 54.4% | n/a | n/a |
| Operating margin | 40.3% | 33.6% | 47.2% | 61.8% | 46.4% | 68.0% |
| Net margin | −62.4% | 10.9% | 12.9% | 27.7% | 11.7% | 27.0% |
| Free cash flow margin | −431.0% | −430.1% | −294.4% | −210.9% | −170.4% | −313.1% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 38.8 | 52.0 | 90.4 | 191.6 | 255.3 | 282.6 |
| Capital expenditure | −341.9 | −492.8 | −656.1 | −731.0 | −899.3 | −1,812.6 |
| Free cash flow | −303.1 | −440.7 | −565.8 | −539.4 | −644.0 | −1,529.9 |
| Growth | ||||||
| Buybacks | 0.0 | 0.0 | −1.8 | 0.0 | 0.0 | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 99.3 | 265.9 | 193.9 | 403.8 | 387.4 | 528.5 |
| Total debt | n/a | 61.8 | 165.6 | 324.7 | 212.2 | 884.1 |
| Net cash (debt) | n/a | 204.1 | 28.2 | 79.1 | 175.2 | −355.6 |
| Shareholders’ equity | 512.4 | 532.6 | 804.1 | 1,168.8 | 1,180.5 | 1,688.1 |
| Debt to equity | n/a | 0.12 | 0.21 | 0.28 | 0.18 | 0.52 |
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 | ||||||
| 57.4% | 59.8% | 57.8% | 54.4% | n/a | n/a | |
| 40.3% | 33.6% | 47.2% | 61.8% | 46.4% | 68.0% | |
| −75.9% | 26.7% | 26.6% | 49.5% | 22.4% | 41.9% | |
| −62.4% | 10.9% | 12.9% | 27.7% | 11.7% | 27.0% | |
| −431.0% | −430.1% | −294.4% | −210.9% | −170.4% | −313.1% | |
| Spending | ||||||
| 4.2% | 4.6% | 2.9% | 2.5% | 3.1% | 2.5% | |
| 12.8% | 15.2% | 14.1% | 12.3% | 10.3% | 11.9% | |
| 486.2% | 480.9% | 341.4% | 285.9% | 237.9% | 371.0% | |
| n/a | 20.8% | 25.4% | 22.5% | 21.6% | 21.4% | |
| Returns | ||||||
| −8.6% | 2.1% | 3.1% | 6.1% | 3.7% | 7.8% | |
| n/a | 0.4% | 0.7% | 1.5% | 0.8% | 1.5% | |
| Balance and payout | ||||||
| n/a | 0.12 | 0.21 | 0.28 | 0.18 | 0.52 | |
| n/a | 73.3% | 70.3% | 69.0% | 74.0% | 76.9% | |