Closing prices at the end of each trading day, from 1 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 242.1 | 337.5 | 490.1 | 620.7 | 534.9 | 562.2 | 588.9 |
| Growth | +39.4% | +45.2% | +26.6% | −13.8% | +5.1% | +4.8% | |
| Operating income | −54.3 | −22.0 | −27.2 | −30.6 | −2.9 | 26.2 | 59.3 |
| Net income | −93.7 | −60.0 | −82.0 | −59.8 | −45.6 | −41.1 | 17.6 |
| Growth | |||||||
| EPS, diluted | −14.13 | −3.06 | −0.82 | −0.31 | −0.24 | −0.22 | 0.10 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −22.4% | −6.5% | −5.5% | −4.9% | −0.5% | 4.7% | 10.1% |
| Net margin | −38.7% | −17.8% | −16.7% | −9.6% | −8.5% | −7.3% | 3.0% |
| Free cash flow margin | −3.4% | 15.7% | 7.0% | 10.0% | 19.0% | 19.9% | 18.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.6 | 57.5 | 37.5 | 64.8 | 104.6 | 113.2 | 111.5 |
| Capital expenditure | −7.7 | −4.5 | −3.1 | −2.6 | −3.0 | −1.5 | −2.2 |
| Free cash flow | −8.3 | 53.0 | 34.4 | 62.2 | 101.6 | 111.7 | 109.2 |
| Growth | −35.2% | +81.0% | +63.2% | +10.0% | −2.2% | ||
| Buybacks | −23.5 | 0.0 | 0.0 | −43.0 | −67.3 | −57.7 | −85.1 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 57.3 | 96.0 | 94.0 | 92.6 | 92.6 | 135.8 | 129.7 |
| Total debt | n/a | 698.3 | 546.1 | 536.4 | 532.2 | 527.9 | 523.4 |
| Net cash (debt) | n/a | −602.3 | −452.1 | −443.8 | −439.6 | −392.2 | −393.7 |
| Shareholders’ equity | −274.8 | −389.2 | 985.6 | 906.7 | 826.0 | 750.8 | 716.9 |
| Debt to equity | n/a | n/a | 0.55 | 0.59 | 0.64 | 0.70 | 0.73 |
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 | |||||||
| 242.1 | 337.5 | 490.1 | 620.7 | 534.9 | 562.2 | 588.9 | |
| Growth | +39.4% | +45.2% | +26.6% | −13.8% | +5.1% | +4.8% | |
| 26.1 | 30.4 | 49.5 | 71.6 | 72.1 | 76.2 | 79.0 | |
| 98.0 | 87.1 | 110.4 | 132.5 | 123.4 | 128.6 | 131.8 | |
| −54.3 | −22.0 | −27.2 | −30.6 | −2.9 | 26.2 | 59.3 | |
| Growth | +126.1% | ||||||
| −109.8 | −63.6 | −92.0 | −64.5 | −49.3 | −9.4 | 21.2 | |
| −16.0 | −3.6 | −10.1 | −4.7 | 1.4 | 5.8 | 3.0 | |
| −93.7 | −60.0 | −82.0 | −59.8 | −45.6 | −41.1 | 17.6 | |
| Growth | |||||||
| Per share | |||||||
| −14.13 | −3.06 | −0.82 | −0.31 | −0.24 | −0.22 | 0.10 | |
| −14.13 | −3.06 | −0.82 | −0.31 | −0.24 | −0.22 | 0.10 | |
| Growth | |||||||
| 27.1 | 41.7 | 117.8 | 194.6 | 188.9 | 184.9 | 181.4 | |
| 27.1 | 41.7 | 117.8 | 194.6 | 188.9 | 184.9 | 183.9 | |
| Growth | +53.8% | +182.5% | +65.2% | −2.9% | −2.1% | −0.5% | |
† The diluted share count jumps at 2020 and 2021 and 2022, 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.