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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −22.4% | −6.5% | −5.5% | −4.9% | −0.5% | 4.7% | 10.1% | |
| −45.3% | −18.8% | −18.8% | −10.4% | −9.2% | −1.7% | 3.6% | |
| −38.7% | −17.8% | −16.7% | −9.6% | −8.5% | −7.3% | 3.0% | |
| −3.4% | 15.7% | 7.0% | 10.0% | 19.0% | 19.9% | 18.5% | |
| Spending | |||||||
| 10.8% | 9.0% | 10.1% | 11.5% | 13.5% | 13.6% | 13.4% | |
| 40.5% | 25.8% | 22.5% | 21.3% | 23.1% | 22.9% | 22.4% | |
| 3.2% | 1.3% | 0.6% | 0.4% | 0.6% | 0.3% | 0.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 14.0% | |
| Returns | |||||||
| n/a | n/a | −8.3% | −6.6% | −5.5% | −5.5% | 2.5% | |
| n/a | −4.5% | −4.9% | −3.8% | −3.0% | −2.9% | 1.3% | |
| Balance and payout | |||||||
| n/a | n/a | 0.55 | 0.59 | 0.64 | 0.70 | 0.73 | |
| n/a | 60.9% | 40.7% | 43.0% | 45.6% | 47.2% | 47.7% | |
| n/a | 0.0% | 0.0% | 69.1% | 66.2% | 51.7% | 77.9% | |