Closing prices at the end of each trading day, from 23 Jul 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 188.8 | 233.9 | 328.2 | 546.4 | 544.4 | 624.2 | 696.4 | 830.5 |
| Growth | +23.9% | +40.4% | +66.5% | −0.4% | +14.7% | +11.6% | +19.3% | |
| Operating income | −10.6 | −8.9 | −23.0 | −9.5 | −28.0 | −28.4 | −36.7 | 11.7 |
| Net income | −16.5 | −23.6 | −57.9 | −25.3 | −31.8 | −30.9 | −62.3 | −0.8 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −6.48 | −1.56 | −1.62 | −1.57 | −2.22 | −0.14 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | −5.6% | −3.8% | −7.0% | −1.7% | −5.1% | −4.6% | −5.3% | 1.4% |
| Net margin | −8.7% | −10.1% | −17.7% | −4.6% | −5.8% | −4.9% | −8.9% | −0.1% |
| Free cash flow margin | −3.5% | 5.3% | −1.8% | 5.6% | 2.0% | 4.2% | 0.1% | 11.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.8 | 17.0 | 1.9 | 37.6 | 20.6 | 56.0 | 22.2 | 107.5 |
| Capital expenditure | −3.8 | −4.7 | −7.8 | −6.9 | −9.6 | −29.6 | −21.3 | −16.3 |
| Free cash flow | −6.6 | 12.4 | −5.9 | 30.7 | 11.1 | 26.4 | 0.9 | 91.2 |
| Growth | −147.8% | −63.9% | +139.0% | −96.6% | +10,006.3% | |||
| Buybacks | −2.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | −7.0 | −16.4 | −16.4 | −16.4 | −11.1 | −4.2 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 6.4 | 34.4 | 146.3 | 89.8 | 23.2 | 12.9 | 11.2 |
| Total debt | n/a | 152.2 | 175.9 | 172.8 | 164.5 | 163.2 | 222.7 | 288.3 |
| Net cash (debt) | n/a | −145.8 | −141.5 | −26.5 | −74.7 | −139.9 | −209.7 | −277.1 |
| Shareholders’ equity | 6.9 | −26.3 | 137.1 | 316.5 | 313.2 | 321.3 | 446.3 | 451.2 |
| Debt to equity | n/a | n/a | 1.28 | 0.55 | 0.53 | 0.51 | 0.50 | 0.64 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||
| 188.8 | 233.9 | 328.2 | 546.4 | 544.4 | 624.2 | 696.4 | 830.5 | |
| Growth | +23.9% | +40.4% | +66.5% | −0.4% | +14.7% | +11.6% | +19.3% | |
| 134.7 | 164.0 | 215.5 | 369.0 | 351.9 | 383.9 | 418.2 | 496.2 | |
| 41.0 | 49.7 | 85.5 | 117.7 | 176.3 | 222.9 | 261.6 | 270.8 | |
| −10.6 | −8.9 | −23.0 | −9.5 | −28.0 | −28.4 | −36.7 | 11.7 | |
| Growth | ||||||||
| −21.5 | −26.7 | −57.1 | −23.6 | −29.6 | −31.8 | −54.3 | 11.2 | |
| −5.0 | −3.1 | 0.9 | 1.7 | 2.3 | −1.0 | 8.0 | 12.1 | |
| −16.5 | −23.6 | −57.9 | −25.3 | −31.8 | −30.9 | −62.3 | −0.8 | |
| Growth | ||||||||
| Per share | ||||||||
| n/a | n/a | −6.48 | −1.56 | −1.62 | −1.57 | −2.22 | −0.14 | |
| n/a | n/a | −6.48 | −1.56 | −1.62 | −1.57 | −2.22 | −0.14 | |
| Growth | ||||||||
| n/a | n/a | 16.5 | 26.7 | 29.7 | 30.1 | 33.1 | 35.1 | |
| n/a | n/a | 16.5 | 26.7 | 29.7 | 30.1 | 33.1 | 35.1 | |
| Growth | +62.2% | +11.1% | +1.2% | +10.0% | +6.2% | |||
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.