Closing prices at the end of each trading day, from 20 May 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 204.0 | 421.4 | 643.2 | 722.2 | 783.3 | 823.7 | 862.5 |
| Growth | +106.5% | +52.6% | +12.3% | +8.5% | +5.1% | +4.7% | |
| Operating income | −30.8 | −47.1 | −213.7 | −396.0 | −457.0 | −186.2 | −67.7 |
| Net income | −35.6 | −60.4 | −212.4 | −392.6 | −416.9 | −201.9 | −152.8 |
| Growth | |||||||
| EPS, diluted | n/a | −0.13 | −0.39 | −0.66 | −0.70 | −0.34 | −0.25 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 32.6% | 30.7% | 24.1% | 11.1% | 19.4% | 28.7% | 32.1% |
| Operating margin | −15.1% | −11.2% | −33.2% | −54.8% | −58.3% | −22.6% | −7.9% |
| Net margin | −17.5% | −14.3% | −33.0% | −54.4% | −53.2% | −24.5% | −17.7% |
| Free cash flow margin | −45.4% | −42.4% | −75.8% | −65.2% | −29.6% | −18.6% | −4.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −39.1 | −44.3 | −213.8 | −268.9 | −165.6 | −114.4 | −23.7 |
| Capital expenditure | −53.6 | −134.3 | −273.8 | −201.7 | −66.1 | −39.1 | −12.4 |
| Free cash flow | −92.7 | −178.6 | −487.6 | −470.6 | −231.7 | −153.6 | −36.1 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 10.6 | 105.4 | 295.6 | 82.6 | 249.3 | 98.9 | 64.3 |
| Total debt | n/a | 96.0 | 6.0 | 52.6 | 120.3 | 446.4 | 523.0 |
| Net cash (debt) | n/a | 9.4 | 289.6 | 30.1 | 129.0 | −347.4 | −458.7 |
| Shareholders’ equity | 187.8 | 326.1 | 1,245.3 | 791.1 | 334.0 | 104.7 | 18.6 |
| Debt to equity | n/a | 0.29 | 0.00 | 0.07 | 0.36 | 4.26 | 28.19 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 10.6 | 105.4 | 295.6 | 82.6 | 249.3 | 98.9 | 64.3 | |
| n/a | 39.1 | 95.7 | 114.5 | 67.9 | 65.6 | 68.5 | |
| n/a | 237.6 | 509.6 | 493.0 | 360.3 | 294.2 | 294.7 | |
| n/a | 678.9 | 1,628.9 | 1,225.2 | 1,117.0 | 804.0 | 787.2 | |
| Growth | +139.9% | −24.8% | −8.8% | −28.0% | −2.1% | ||
| Liabilities | |||||||
| n/a | 4.3 | 6.0 | 49.9 | 6.1 | 330.2 | 340.3 | |
| n/a | 91.7 | 0.0 | 2.7 | 114.2 | 116.2 | 182.8 | |
| calc | n/a | 96.0 | 6.0 | 52.6 | 120.3 | 446.4 | 523.0 |
| n/a | 352.8 | 383.6 | 434.1 | 781.2 | 697.9 | 767.5 | |
| Equity | |||||||
| n/a | −119.7 | −308.4 | −665.5 | −1,061.0 | −1,249.3 | −1,397.8 | |
| 187.8 | 326.1 | 1,245.3 | 791.1 | 334.0 | 104.7 | 18.6 | |
| Growth | +73.6% | +281.9% | −36.5% | −57.8% | −68.7% | −82.3% | |
| Per share and net cash | |||||||
| calc | n/a | 9.4 | 289.6 | 30.1 | 129.0 | −347.4 | −458.7 |
| n/a | n/a | 591.8 | 592.3 | 595.1 | 598.6 | 624.5 | |
| calc | n/a | n/a | 2.10 | 1.34 | 0.56 | 0.17 | 0.03 |
Lines marked calc are worked out here from filed figures; point at one for how.