Closing prices at the end of each trading day, from 11 Dec 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 | 1,075.9 | 1,064.3 | 2,070.4 | 3,952.3 | 1,314.4 | 918.8 | 567.8 |
| Growth | −1.1% | +94.5% | +90.9% | −66.7% | −30.1% | −38.2% | |
| Operating income | −33.4 | −13.8 | 19.8 | −127.3 | −104.4 | −46.0 | −33.4 |
| Net income | −52.0 | −23.1 | 6.5 | −148.6 | −117.2 | −62.2 | −46.4 |
| Growth | −2,400.5% | ||||||
| EPS, diluted | −0.90 | −0.40 | 0.68 | −9.09 | −4.44 | −2.27 | −1.50 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 6.9% | 8.2% | 10.0% | 4.6% | 5.3% | 7.9% | 7.4% |
| Operating margin | −3.1% | −1.3% | 1.0% | −3.2% | −7.9% | −5.0% | −5.9% |
| Net margin | −4.8% | −2.2% | 0.3% | −3.8% | −8.9% | −6.8% | −8.2% |
| Free cash flow margin | −10.2% | 14.3% | −45.2% | 7.7% | 19.9% | 1.7% | 11.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −109.0 | 154.9 | −921.9 | 305.4 | 261.6 | 20.8 | 66.8 |
| Capital expenditure | −1.0 | −2.9 | −13.7 | −1.1 | −0.1 | −5.4 | −1.1 |
| Free cash flow | −110.0 | 152.0 | −935.6 | 304.3 | 261.5 | 15.4 | 65.7 |
| Growth | −715.5% | −14.1% | −94.1% | +326.1% | |||
| Buybacks | −10.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 22.9 | 43.9 | 169.8 | 97.2 | 76.0 | 43.0 | 26.5 |
| Shareholders’ equity | −121.5 | −143.3 | 257.6 | 121.9 | 101.8 | 47.7 | 38.2 |
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 | |||||||
| 6.9% | 8.2% | 10.0% | 4.6% | 5.3% | 7.9% | 7.4% | |
| −3.1% | −1.3% | 1.0% | −3.2% | −7.9% | −5.0% | −5.9% | |
| −4.8% | −2.2% | 0.3% | −3.8% | −8.9% | −6.8% | −8.1% | |
| −4.8% | −2.2% | 0.3% | −3.8% | −8.9% | −6.8% | −8.2% | |
| −10.2% | 14.3% | −45.2% | 7.7% | 19.9% | 1.7% | 11.6% | |
| Spending | |||||||
| 0.7% | 0.7% | 0.5% | 0.3% | 0.6% | 0.5% | 0.6% | |
| 1.4% | 1.6% | 1.5% | 1.5% | 3.8% | 4.4% | 4.6% | |
| 0.1% | 0.3% | 0.7% | 0.0% | 0.0% | 0.6% | 0.2% | |
| n/a | n/a | 2.6% | n/a | n/a | n/a | n/a | |
| Returns | |||||||
| n/a | n/a | 2.5% | −121.9% | −115.2% | −130.4% | −121.4% | |
| n/a | −9.8% | 0.5% | −18.0% | −30.9% | −19.9% | −30.0% | |
| Balance and payout | |||||||
| n/a | 82.7% | 81.0% | 85.2% | 73.2% | 84.8% | 75.3% | |