Closing prices at the end of each trading day, from 13 Sep 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134.9 | 192.7 | 287.0 | 431.1 | 656.4 | 975.2 | 1,296.7 | 1,669.6 | 2,167.9 |
| Growth | +42.8% | +49.0% | +50.2% | +52.3% | +48.6% | +33.0% | +28.8% | +29.8% | |
| Operating income | −9.7 | −84.9 | −107.9 | −106.8 | −127.7 | −201.2 | −185.5 | −154.8 | −207.2 |
| Net income | −10.7 | −87.2 | −105.8 | −119.4 | −260.3 | −193.4 | −183.9 | −78.8 | −102.3 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −0.72 | −0.40 | −0.83 | −0.59 | −0.55 | −0.23 | −0.29 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 78.7% | 77.4% | 77.9% | 76.6% | 77.6% | 76.1% | 76.3% | 77.3% | 74.5% |
| Operating margin | −7.2% | −44.1% | −37.6% | −24.8% | −19.5% | −20.6% | −14.3% | −9.3% | −9.6% |
| Net margin | −8.0% | −45.2% | −36.9% | −27.7% | −39.7% | −19.8% | −14.2% | −4.7% | −4.7% |
| Free cash flow margin | −11.8% | −35.7% | −28.6% | −17.1% | −4.3% | −2.1% | 10.8% | 11.7% | 13.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.2 | −43.3 | −38.9 | −17.1 | 64.6 | 123.6 | 254.4 | 380.4 | 603.1 |
| Capital expenditure | −19.0 | −25.5 | −43.3 | −56.4 | −93.0 | −143.6 | −114.4 | −185.0 | −315.6 |
| Free cash flow | −15.9 | −68.7 | −82.2 | −73.5 | −28.3 | −20.0 | 140.0 | 195.4 | 287.5 |
| Growth | +39.6% | +47.1% | |||||||
| Buybacks | −0.0 | −0.1 | −0.3 | −0.2 | −0.2 | −0.0 | −0.0 | 0.0 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.9 | 25.1 | 139.0 | 108.9 | 313.8 | 204.2 | 86.9 | 147.7 | 943.5 |
| Total debt | n/a | 0.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 24.8 | 139.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −59.8 | −113.5 | 725.8 | 816.9 | 811.4 | 624.0 | 763.0 | 1,046.2 | 1,459.1 |
| Debt to equity | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | 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 | |||||||||
| 26.9 | 25.1 | 139.0 | 108.9 | 313.8 | 204.2 | 86.9 | 147.7 | 943.5 | |
| n/a | 25.2 | 33.9 | 63.5 | 95.5 | 148.5 | 248.3 | 316.8 | 382.5 | |
| n/a | 73.2 | 101.5 | 123.7 | 183.7 | 286.6 | 322.8 | 467.4 | 618.7 | |
| n/a | 4.1 | 4.1 | 17.2 | 23.5 | 148.0 | 148.0 | 181.1 | 226.6 | |
| n/a | 298.4 | 830.8 | 1,380.7 | 2,372.1 | 2,587.9 | 2,759.8 | 3,301.2 | 6,036.3 | |
| Growth | +178.4% | +66.2% | +71.8% | +9.1% | +6.6% | +19.6% | +82.9% | ||
| Liabilities | |||||||||
| n/a | 0.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 0.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| n/a | 80.4 | 105.0 | 563.7 | 1,556.3 | 1,963.9 | 1,996.7 | 2,255.0 | 4,577.1 | |
| Equity | |||||||||
| n/a | −195.9 | −301.7 | −420.5 | −680.8 | −839.9 | −1,023.8 | −1,102.6 | −1,204.9 | |
| −59.8 | −113.5 | 725.8 | 816.9 | 811.4 | 624.0 | 763.0 | 1,046.2 | 1,459.1 | |
| Growth | +12.6% | −0.7% | −23.1% | +22.3% | +37.1% | +39.5% | |||
| Per share and net cash | |||||||||
| calc | n/a | 24.8 | 139.0 | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.