Closing prices at the end of each trading day, from 22 Jun 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 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 73.0 | 134.3 | 332.0 | 527.5 | 253.4 | 203.9 | 224.4 |
| Growth | +83.9% | +147.2% | +58.9% | −52.0% | −19.6% | +10.1% | |
| Operating income | −7.6 | −34.7 | 165.3 | 327.4 | −17.7 | −169.4 | −149.4 |
| Net income | −6.8 | −21.8 | 135.0 | 289.0 | 24.3 | −65.4 | −85.9 |
| Growth | +114.0% | −91.6% | −369.2% | ||||
| EPS, diluted | −0.10 | −0.27 | 0.73 | 1.52 | 0.14 | −0.57 | −0.50 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −10.4% | −25.8% | 49.8% | 62.1% | −7.0% | −83.1% | −66.6% |
| Net margin | −9.3% | −16.2% | 40.7% | 54.8% | 9.6% | −32.1% | −38.3% |
| Free cash flow margin | −3.7% | −14.2% | −6.6% | 3.2% | −78.6% | −84.9% | −146.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | 3.3 | 102.0 | 343.5 | 62.7 | 13.3 | −155.8 |
| Capital expenditure | −2.3 | −22.4 | −123.9 | −326.6 | −261.9 | −186.4 | −172.4 |
| Free cash flow | −2.7 | −19.1 | −21.9 | 16.9 | −199.2 | −173.1 | −328.1 |
| Growth | −1,277.4% | ||||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −225.1 | 0.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 2.8 | 519.7 | 1,179.3 | 136.6 | 263.4 | 282.4 | 1,166.0 |
| Total debt | n/a | 3.4 | 674.9 | 678.4 | 682.0 | 908.7 | 998.7 |
| Net cash (debt) | n/a | 516.3 | 504.4 | −541.8 | −418.6 | −626.3 | 167.3 |
| Shareholders’ equity | −18.0 | 853.9 | 1,008.7 | 1,312.6 | 1,365.8 | 1,054.9 | 1,978.8 |
| Debt to equity | n/a | 0.00 | 0.67 | 0.52 | 0.50 | 0.86 | 0.50 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −10.4% | −25.8% | 49.8% | 62.1% | −7.0% | −83.1% | −66.6% | |
| −9.2% | −29.4% | 48.3% | 64.7% | 13.1% | −45.8% | −52.5% | |
| −9.3% | −16.2% | 40.7% | 54.8% | 9.6% | −32.1% | −38.3% | |
| −3.7% | −14.2% | −6.6% | 3.2% | −78.6% | −84.9% | −146.2% | |
| Spending | |||||||
| 15.2% | 19.9% | 17.1% | 14.4% | 31.3% | 40.9% | 49.9% | |
| 3.1% | 16.7% | 37.3% | 61.9% | 103.3% | 91.4% | 76.8% | |
| n/a | n/a | 15.7% | 15.3% | 26.5% | n/a | n/a | |
| Returns | |||||||
| n/a | −2.6% | 13.4% | 22.0% | 1.8% | −6.2% | −4.3% | |
| −6.6% | −2.0% | 7.1% | 12.9% | 1.0% | −2.8% | −2.2% | |
| Balance and payout | |||||||
| n/a | 0.00 | 0.67 | 0.52 | 0.50 | 0.86 | 0.50 | |
| 117.7% | 20.5% | 46.6% | 41.3% | 41.5% | 54.8% | 38.1% | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | |