Closing prices at the end of each trading day, from 22 Sep 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 | 172.4 | 249.7 | 371.0 | 498.0 | 596.4 | 720.4 | 838.8 |
| Growth | +44.8% | +48.6% | +34.2% | +19.8% | +20.8% | +16.4% | |
| Operating income | −29.7 | −56.1 | −204.8 | −233.4 | −170.2 | −138.6 | 13.2 |
| Net income | −31.1 | −57.3 | −192.0 | −232.1 | −137.4 | −95.4 | 183.7 |
| Growth | |||||||
| EPS, diluted | −8.21 | −21.03 | −21.73 | −0.82 | −0.47 | −0.32 | 0.63 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 78.8% | 79.0% | 79.0% | 80.8% | 82.7% | 84.3% | 85.0% |
| Operating margin | −17.2% | −22.5% | −55.2% | −46.9% | −28.5% | −19.2% | 1.6% |
| Net margin | −18.1% | −22.9% | −51.7% | −46.6% | −23.0% | −13.2% | 21.9% |
| Free cash flow margin | −11.4% | 11.3% | 1.6% | −1.9% | 14.1% | 21.0% | 28.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.2 | 32.5 | 11.5 | −2.5 | 86.2 | 160.6 | 242.4 |
| Capital expenditure | −11.5 | −4.4 | −5.6 | −7.1 | −2.1 | −9.2 | −5.7 |
| Free cash flow | −19.7 | 28.1 | 5.9 | −9.7 | 84.1 | 151.5 | 236.7 |
| Growth | −79.1% | −263.8% | +80.1% | +56.2% | |||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −13.7 | −386.3 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 75.0 | 95.4 | 747.9 | 304.1 | 488.1 | 620.3 | 569.8 |
| Shareholders’ equity | −1,122.7 | −2,696.7 | 1,238.0 | 1,051.8 | 1,072.3 | 1,137.9 | 1,032.7 |
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 | |||||||
| 78.8% | 79.0% | 79.0% | 80.8% | 82.7% | 84.3% | 85.0% | |
| −17.2% | −22.5% | −55.2% | −46.9% | −28.5% | −19.2% | 1.6% | |
| −15.9% | −21.3% | −48.9% | −44.3% | −20.8% | −12.6% | 6.4% | |
| −18.1% | −22.9% | −51.7% | −46.6% | −23.0% | −13.2% | 21.9% | |
| −11.4% | 11.3% | 1.6% | −1.9% | 14.1% | 21.0% | 28.2% | |
| Spending | |||||||
| 22.4% | 27.7% | 32.5% | 27.2% | 23.1% | 22.8% | 19.5% | |
| 9.2% | 20.3% | 31.5% | 31.5% | 28.1% | 25.1% | 16.8% | |
| 6.7% | 1.8% | 1.5% | 1.4% | 0.3% | 1.3% | 0.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | −244.8% | |
| Returns | |||||||
| n/a | n/a | −15.5% | −22.1% | −12.8% | −8.4% | 17.8% | |
| n/a | −15.6% | −12.9% | −16.8% | −9.4% | −5.9% | 11.5% | |
| Balance and payout | |||||||
| n/a | 46.0% | 16.5% | 23.8% | 26.4% | 29.4% | 35.6% | |
| n/a | n/a | n/a | n/a | 0.0% | 9.0% | 163.2% | |