Closing prices at the end of each trading day, from 13 Aug 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 | n/a | 33.7 | 59.1 | 96.3 | 131.9 | 162.8 | 195.0 |
| Growth | +75.3% | +62.8% | +37.0% | +23.4% | +19.8% | ||
| Net income | −8.1 | 0.2 | 3.2 | 8.2 | 6.9 | −12.0 | 6.9 |
| Growth | +1,385.8% | +160.5% | −16.0% | −274.2% | |||
| EPS, diluted | n/a | 0.01 | 0.08 | 0.16 | 0.11 | −0.16 | 0.08 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net margin | n/a | 0.6% | 5.3% | 8.5% | 5.2% | −7.4% | 3.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.0 | 12.7 | 31.5 | 50.6 | 80.2 | 90.2 | 109.5 |
| Buybacks | 0.0 | −0.1 | −0.5 | −1.5 | −0.7 | −1.5 | −0.8 |
| Dividends paid | 0.0 | −8.1 | −30.2 | −39.5 | −51.7 | −63.5 | −70.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 1.6 | 92.6 | 7.6 | 70.5 | 29.9 | 14.3 | 14.5 |
| Total debt | 168.3 | 172.9 | 237.5 | 491.5 | 607.9 | 868.3 | 1,095.5 |
| Net cash (debt) | −166.7 | −80.3 | −229.9 | −421.0 | −577.9 | −853.9 | −1,081.0 |
| Shareholders’ equity | n/a | 494.1 | 779.2 | 1,048.8 | 1,264.9 | 1,331.0 | 1,446.0 |
| Debt to equity | n/a | 0.35 | 0.30 | 0.47 | 0.48 | 0.65 | 0.76 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 22 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 6.0 | 12.7 | 31.5 | 50.6 | 80.2 | 90.2 | 109.5 | |
| Growth | +112.9% | +146.9% | +60.9% | +58.3% | +12.5% | +21.5% | |
| 10.4 | 15.5 | 30.8 | 50.1 | 63.7 | 76.9 | 86.4 | |
| Investment | |||||||
| 75.9 | −362.1 | −430.1 | −468.4 | −452.0 | −432.9 | −448.8 | |
| Financing | |||||||
| −82.3 | 272.7 | 313.6 | 480.7 | 331.2 | 327.1 | 339.5 | |
| 0.0 | −8.1 | −30.2 | −39.5 | −51.7 | −63.5 | −70.2 | |
| 0.0 | −0.1 | −0.5 | −1.5 | −0.7 | −1.5 | −0.8 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.