Closing prices at the end of each trading day, from 6 Nov 2020. 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 | 87.1 | 290.2 | 497.4 | 394.1 | 380.0 | 450.3 |
| Growth | +233.2% | +71.4% | −20.8% | −3.6% | +18.5% | |
| Operating income | −35.1 | 143.2 | 302.1 | 90.6 | 59.3 | 46.4 |
| Net income | −23.9 | 108.5 | 262.3 | 81.1 | 18.8 | 24.4 |
| Growth | +141.9% | −69.1% | −76.9% | +29.8% | ||
| EPS, diluted | −0.18 | 0.82 | 1.97 | 0.61 | 0.14 | 0.18 |
| Growth | +140.2% | −69.0% | −77.0% | +28.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −40.3% | 49.4% | 60.7% | 23.0% | 15.6% | 10.3% |
| Net margin | −27.5% | 37.4% | 52.7% | 20.6% | 4.9% | 5.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 66.8 | 181.2 | 346.4 | 302.9 | 275.7 | 296.4 |
| Buybacks | n/a | 0.0 | −0.2 | −35.4 | −0.4 | −0.0 |
| Dividends paid | n/a | n/a | −10.7 | −58.6 | −57.5 | −57.7 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 8.5 | 12.2 | 51.1 | 10.7 | 9.4 | 14.8 |
| Total debt | n/a | 1.1 | 0.0 | 110.0 | 205.0 | 400.0 |
| Net cash (debt) | n/a | 11.1 | 51.1 | −99.3 | −195.6 | −385.2 |
| Shareholders’ equity | 370.6 | 474.9 | 664.2 | 671.6 | 635.4 | 605.8 |
| Debt to equity | n/a | 0.00 | 0.00 | 0.16 | 0.32 | 0.66 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 8.5 | 12.2 | 51.1 | 10.7 | 9.4 | 14.8 | |
| n/a | 278.4 | n/a | n/a | n/a | n/a | |
| n/a | 547.2 | 794.8 | 927.1 | 1,036.5 | 1,168.1 | |
| Growth | +45.2% | +16.6% | +11.8% | +12.7% | ||
| Liabilities | ||||||
| n/a | n/a | n/a | n/a | 0.0 | 17.5 | |
| n/a | 1.1 | 0.0 | 110.0 | 205.0 | 382.5 | |
| calc | n/a | 1.1 | 0.0 | 110.0 | 205.0 | 400.0 |
| n/a | 72.3 | 130.5 | 255.5 | 401.1 | 562.3 | |
| Equity | ||||||
| n/a | n/a | 32.4 | 54.8 | 16.0 | −17.3 | |
| 370.6 | 474.9 | 664.2 | 671.6 | 635.4 | 605.8 | |
| Growth | +28.2% | +39.9% | +1.1% | −5.4% | −4.7% | |
| Per share and net cash | ||||||
| calc | n/a | 11.1 | 51.1 | −99.3 | −195.6 | −385.2 |
| n/a | n/a | 133.1 | 130.4 | 130.8 | 131.5 | |
| calc | n/a | n/a | 4.99 | 5.15 | 4.86 | 4.61 |
Lines marked calc are worked out here from filed figures; point at one for how.