Closing prices at the end of each trading day, from 9 Jun 2021. 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 | 143.3 | 290.3 | 517.2 | 748.2 | 676.2 | 507.0 | 624.9 |
| Growth | +102.6% | +78.2% | +44.7% | −9.6% | −25.0% | +23.3% | |
| Operating income | −58.9 | −47.1 | −162.0 | −209.8 | −283.0 | −24.5 | −46.4 |
| Net income | −58.2 | −47.7 | −163.9 | −184.8 | −223.0 | 27.3 | −13.9 |
| Growth | −151.0% | ||||||
| EPS, diluted | −1.07 | −0.39 | −0.45 | −0.34 | −0.42 | 0.05 | −0.03 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 42.2% | 40.6% | 44.8% | 42.8% | 48.7% | 69.4% | 70.0% |
| Operating margin | −41.1% | −16.2% | −31.3% | −28.0% | −41.9% | −4.8% | −7.4% |
| Net margin | −40.6% | −16.4% | −31.7% | −24.7% | −33.0% | 5.4% | −2.2% |
| Free cash flow margin | −14.2% | 16.5% | 10.5% | −2.0% | 3.0% | 11.0% | 25.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.4 | 50.3 | 57.0 | −13.0 | 21.1 | 58.2 | 162.6 |
| Capital expenditure | −4.9 | −2.4 | −2.7 | −2.3 | −0.8 | −2.4 | −1.8 |
| Free cash flow | −20.3 | 47.9 | 54.2 | −15.3 | 20.3 | 55.8 | 160.8 |
| Growth | +13.2% | −128.2% | +174.1% | +188.4% | |||
| Buybacks | n/a | 0.0 | 0.0 | −78.1 | −190.4 | −154.4 | −391.4 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 60.3 | 220.4 | 1,247.6 | 1,183.8 | 981.0 | 923.0 | 709.4 |
| Shareholders’ equity | −198.4 | −213.7 | 1,573.4 | 1,473.0 | 1,243.4 | 1,085.0 | 762.0 |
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 | |||||||
| 42.2% | 40.6% | 44.8% | 42.8% | 48.7% | 69.4% | 70.0% | |
| −41.1% | −16.2% | −31.3% | −28.0% | −41.9% | −4.8% | −7.4% | |
| −40.6% | −16.4% | −31.8% | −24.7% | −34.1% | 5.5% | −2.1% | |
| −40.6% | −16.4% | −31.7% | −24.7% | −33.0% | 5.4% | −2.2% | |
| −14.2% | 16.5% | 10.5% | −2.0% | 3.0% | 11.0% | 25.7% | |
| Spending | |||||||
| 3.4% | 0.8% | 0.5% | 0.3% | 0.1% | 0.5% | 0.3% | |
| n/a | n/a | n/a | n/a | n/a | 2.8% | n/a | |
| Returns | |||||||
| n/a | n/a | −10.4% | −12.5% | −17.9% | 2.5% | −1.8% | |
| n/a | −10.4% | −9.0% | −10.4% | −14.0% | 1.9% | −0.9% | |
| Balance and payout | |||||||
| n/a | 37.0% | 14.0% | 16.8% | 21.8% | 25.8% | 50.0% | |
| n/a | 0.0% | 0.0% | n/a | 936.1% | 277.0% | 243.4% | |