Closing prices at the end of each trading day, from 17 May 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104.9 | 144.6 | 200.5 | 290.9 | 354.3 | 432.7 | 506.0 | 543.7 | 624.0 |
| Growth | +37.8% | +38.7% | +45.1% | +21.8% | +22.1% | +16.9% | +7.4% | +14.8% | |
| Operating income | −31.0 | −29.1 | −46.5 | −107.2 | −219.0 | −246.2 | −198.0 | −167.9 | −119.0 |
| Net income | −32.5 | −30.9 | −51.6 | −95.9 | −222.7 | −190.8 | −133.1 | −158.1 | −121.7 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −0.75 | −0.93 | −1.92 | −1.57 | −1.03 | −1.14 | −0.83 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.6% | 54.7% | 55.9% | 58.7% | 52.9% | 48.5% | 52.6% | 54.4% | 57.1% |
| Operating margin | −29.6% | −20.2% | −23.2% | −36.9% | −61.8% | −56.9% | −39.1% | −30.9% | −19.1% |
| Net margin | −30.9% | −21.4% | −25.7% | −33.0% | −62.9% | −44.1% | −26.3% | −29.1% | −19.5% |
| Free cash flow margin | −36.2% | −23.3% | −22.9% | −17.0% | −20.7% | −20.7% | −2.1% | 1.1% | 10.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −25.9 | −17.0 | −31.3 | −19.9 | −38.5 | −69.6 | 0.4 | 16.4 | 94.4 |
| Capital expenditure | −12.1 | −16.7 | −14.6 | −29.6 | −34.8 | −20.0 | −11.0 | −10.3 | −28.7 |
| Free cash flow | −38.0 | −33.7 | −45.9 | −49.5 | −73.3 | −89.6 | −10.6 | 6.1 | 65.8 |
| Growth | +982.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.3 | 37.0 | 16.1 | 62.9 | 166.1 | 143.4 | 107.9 | 286.2 | 180.6 |
| Total debt | n/a | 50.8 | 24.6 | 0.0 | 933.2 | 704.7 | 343.5 | 337.6 | 361.8 |
| Net cash (debt) | n/a | −13.8 | −8.4 | 62.9 | −767.1 | −561.3 | −235.6 | −51.4 | −181.3 |
| Shareholders’ equity | −107.0 | −131.9 | 257.7 | 1,061.9 | 1,014.0 | 955.2 | 979.5 | 965.3 | 929.6 |
| Debt to equity | n/a | n/a | 0.10 | 0.00 | 0.92 | 0.74 | 0.35 | 0.35 | 0.39 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | 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 | |||||||||
| 53.6% | 54.7% | 55.9% | 58.7% | 52.9% | 48.5% | 52.6% | 54.4% | 57.1% | |
| −29.6% | −20.2% | −23.2% | −36.9% | −61.8% | −56.9% | −39.1% | −30.9% | −19.1% | |
| −30.7% | −21.3% | −25.5% | −36.9% | −62.8% | −44.1% | −26.3% | −28.6% | −19.1% | |
| −30.9% | −21.4% | −25.7% | −33.0% | −62.9% | −44.1% | −26.3% | −29.1% | −19.5% | |
| −36.2% | −23.3% | −22.9% | −17.0% | −20.7% | −20.7% | −2.1% | 1.1% | 10.5% | |
| Spending | |||||||||
| 27.6% | 23.9% | 23.2% | 25.7% | 35.8% | 35.9% | 30.1% | 25.4% | 26.1% | |
| 16.6% | 16.2% | 20.5% | 35.1% | 35.8% | 27.9% | 22.9% | 20.9% | 17.7% | |
| 11.5% | 11.6% | 7.3% | 10.2% | 9.8% | 4.6% | 2.2% | 1.9% | 4.6% | |
| Returns | |||||||||
| n/a | n/a | −20.0% | −9.0% | −22.0% | −20.0% | −13.6% | −16.4% | −13.1% | |
| n/a | −19.0% | −16.1% | −7.9% | −10.3% | −10.1% | −8.7% | −10.9% | −8.1% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.10 | 0.00 | 0.92 | 0.74 | 0.35 | 0.35 | 0.39 | |
| n/a | 46.1% | 19.7% | 13.0% | 53.0% | 49.6% | 35.8% | 33.5% | 38.0% | |