Closing prices at the end of each trading day, from 20 Sep 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 290.6 | 472.7 | 698.1 | 937.5 | 1,234.0 |
| Growth | +62.7% | +47.7% | +34.3% | +31.6% | |
| Operating income | −79.2 | −55.0 | −330.6 | −84.1 | −67.8 |
| Net income | −79.4 | −49.2 | −308.2 | −46.1 | −31.8 |
| Growth | |||||
| EPS, diluted | −0.36 | −0.21 | −1.27 | −0.17 | −0.11 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 70.9% | 72.9% | 74.5% | 76.4% | 74.7% |
| Operating margin | −27.3% | −11.6% | −47.4% | −9.0% | −5.5% |
| Net margin | −27.3% | −10.4% | −44.2% | −4.9% | −2.6% |
| Free cash flow margin | −12.3% | −8.3% | 16.6% | 17.1% | 16.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −22.7 | −23.6 | 119.4 | 166.0 | 218.0 |
| Capital expenditure | −13.0 | −15.8 | −3.7 | −5.9 | −9.5 |
| Free cash flow | −35.8 | −39.4 | 115.7 | 160.0 | 208.5 |
| Growth | +38.3% | +30.3% | |||
| Buybacks | −140.4 | 0.0 | 0.0 | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 327.9 | 385.8 | 738.6 | 881.5 | 1,064.9 |
| Shareholders’ equity | −2,236.1 | −1,036.2 | 914.8 | 1,034.0 | 1,196.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| −22.7 | −23.6 | 119.4 | 166.0 | 218.0 | |
| Growth | +39.0% | +31.4% | |||
| 5.3 | 9.0 | 13.7 | 17.7 | 18.6 | |
| Investment | |||||
| −13.0 | −15.8 | −3.7 | −5.9 | −9.5 | |
| calc | −35.8 | −39.4 | 115.7 | 160.0 | 208.5 |
| Growth | +38.3% | +30.3% | |||
| calc | −0.16 | −0.17 | 0.48 | 0.60 | 0.72 |
| −14.2 | −18.7 | −9.4 | −17.2 | −30.5 | |
| Financing | |||||
| 211.3 | 101.3 | 242.7 | −5.8 | −4.5 | |
| −140.4 | 0.0 | 0.0 | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.