Closing prices at the end of each trading day, from 12 Oct 2016. 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 | 209.7 | 247.2 | 298.3 | 293.8 | 320.2 | 442.0 | 448.7 |
| Growth | +17.9% | +20.7% | −1.5% | +9.0% | +38.0% | +1.5% | |
| Operating income | −19.7 | 51.0 | 68.3 | 59.7 | 52.4 | 48.0 | 50.2 |
| Net income | −16.5 | 54.4 | 175.0 | 52.2 | 84.4 | 73.2 | 77.8 |
| Growth | +221.7% | −70.2% | +61.7% | −13.3% | +6.3% | ||
| EPS, diluted | −2.54 | 0.57 | 9.75 | 3.38 | 5.44 | 4.47 | 3.90 |
| Growth | +1,610.5% | −65.3% | +60.9% | −17.8% | −12.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 15.5% | 39.5% | 38.4% | 40.1% | 35.0% | 25.2% | 26.2% |
| Operating margin | −9.4% | 20.6% | 22.9% | 20.3% | 16.4% | 10.9% | 11.2% |
| Net margin | −7.9% | 22.0% | 58.7% | 17.8% | 26.4% | 16.6% | 17.3% |
| Free cash flow margin | 5.3% | 26.6% | 16.4% | 6.8% | 2.3% | 7.4% | 7.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.3 | 67.1 | 50.0 | 20.6 | 9.1 | 37.0 | 51.0 |
| Capital expenditure | −0.1 | −1.4 | −1.2 | −0.7 | −1.6 | −4.1 | −19.7 |
| Free cash flow | 11.2 | 65.7 | 48.8 | 19.9 | 7.5 | 32.9 | 31.3 |
| Growth | +486.6% | −25.7% | −59.2% | −62.3% | +338.7% | −4.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 130.7 | 152.0 | 193.8 | 179.9 | 201.2 | 671.4 | 1,957.2 |
| Total debt | 120.2 | 108.0 | 101.8 | 95.7 | 89.6 | 472.5 | 1,174.8 |
| Net cash (debt) | 10.5 | 44.0 | 92.0 | 84.2 | 111.6 | 198.9 | 782.4 |
| Shareholders’ equity | −336.9 | −320.6 | −141.9 | −74.1 | 32.3 | 161.4 | 765.1 |
| Debt to equity | n/a | n/a | n/a | n/a | 2.77 | 2.93 | 1.54 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 130.7 | 152.0 | 193.8 | 179.9 | 201.2 | 671.4 | 1,957.2 | |
| 21.1 | 29.6 | 29.1 | 38.1 | 49.4 | 80.0 | 30.7 | |
| 64.5 | 64.8 | 91.1 | 209.2 | 306.4 | 161.6 | 322.9 | |
| 3.7 | 4.9 | 5.3 | 5.5 | 7.0 | 9.4 | 29.5 | |
| 455.9 | 486.3 | 572.4 | 705.5 | 796.2 | 1,093.4 | 2,445.9 | |
| Growth | +6.7% | +17.7% | +23.3% | +12.9% | +37.3% | +123.7% | |
| Liabilities | |||||||
| 6.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 114.1 | 108.0 | 101.8 | 95.7 | 89.6 | 472.5 | 1,174.8 | |
| calc | 120.2 | 108.0 | 101.8 | 95.7 | 89.6 | 472.5 | 1,174.8 |
| 792.8 | 806.9 | 714.3 | 779.6 | 763.9 | 932.0 | 1,680.8 | |
| Equity | |||||||
| −405.0 | −407.7 | −284.6 | −233.9 | −149.5 | −76.3 | 1.5 | |
| −336.9 | −320.6 | −141.9 | −74.1 | 32.3 | 161.4 | 765.1 | |
| Growth | +399.7% | +374.0% | |||||
| Per share and net cash | |||||||
| calc | 10.5 | 44.0 | 92.0 | 84.2 | 111.6 | 198.9 | 782.4 |
| 9.5 | 12.7 | 13.7 | n/a | n/a | n/a | n/a | |
| calc | −35.57 | −25.32 | −10.38 | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.