Closing prices at the end of each trading day, from 24 Aug 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.
| FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 8.1 | 220.1 | 755.7 | 1,131.1 | 1,117.2 | 863.4 |
| Growth | +2,612.6% | +243.3% | +49.7% | −1.2% | −22.7% | |
| Operating income | −11.6 | 101.7 | 422.6 | 426.5 | 337.4 | 150.0 |
| Net income | −11.6 | 55.6 | 236.9 | 215.9 | 95.1 | 19.0 |
| Growth | +326.3% | −8.9% | −56.0% | −80.1% | ||
| EPS, diluted | n/a | 0.54 | 1.93 | 1.58 | 0.67 | 0.14 |
| Growth | +257.4% | −18.1% | −57.6% | −79.1% |
| FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −142.7% | 46.2% | 55.9% | 37.7% | 30.2% | 17.4% |
| Net margin | −142.7% | 25.2% | 31.3% | 19.1% | 8.5% | 2.2% |
| FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −0.8 | 147.0 | 504.0 | 756.4 | 690.4 | 511.6 |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −35.2 | 0.0 |
| Dividends paid | n/a | −11.6 | −10.4 | −11.9 | −20.1 | −20.9 |
| FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 22.7 | 34.9 | 30.5 | 194.5 | 86.6 | 162.1 |
| Total debt | n/a | 97.9 | 704.3 | 1,150.3 | 1,048.4 | 1,192.8 |
| Net cash (debt) | n/a | −63.1 | −673.8 | −955.8 | −961.7 | −1,030.7 |
| Shareholders’ equity | n/a | 553.1 | 1,169.6 | 1,552.7 | 1,602.5 | 1,594.6 |
| Debt to equity | n/a | 0.18 | 0.60 | 0.74 | 0.65 | 0.75 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| −0.8 | 147.0 | 504.0 | 756.4 | 690.4 | 511.6 | |
| Growth | +242.8% | +50.1% | −8.7% | −25.9% | ||
| 4.3 | 65.2 | 177.7 | 424.4 | 500.8 | 421.8 | |
| Investment | ||||||
| −51.4 | −250.4 | −1,182.4 | −1,125.9 | −620.8 | −515.3 | |
| Financing | ||||||
| 74.0 | 118.7 | 674.0 | 533.6 | −177.4 | 79.2 | |
| n/a | −11.6 | −10.4 | −11.9 | −20.1 | −20.9 | |
| n/a | n/a | 0.0 | 0.0 | −35.2 | 0.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.