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. 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 | 289.2 | 400.3 | 514.8 | 720.2 | 950.0 | 1,151.7 | 1,322.5 |
| Growth | +38.4% | +28.6% | +39.9% | +31.9% | +21.2% | +14.8% | |
| Operating income | −82.6 | −58.5 | −285.9 | −290.5 | −215.7 | −136.4 | −124.3 |
| Net income | −83.1 | −96.2 | −265.2 | −286.9 | −189.7 | −106.0 | −100.8 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −2.86 | −2.10 | −1.34 | −0.72 | −0.67 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 81.6% | 82.1% | 80.9% | 79.4% | 81.6% | 82.1% | 79.5% |
| Operating margin | −28.6% | −14.6% | −55.5% | −40.3% | −22.7% | −11.8% | −9.4% |
| Net margin | −28.7% | −24.0% | −51.5% | −39.8% | −20.0% | −9.2% | −7.6% |
| Free cash flow margin | −6.9% | 3.7% | 4.7% | −0.4% | 8.6% | 15.4% | 21.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.0 | 21.9 | 36.7 | 12.6 | 92.0 | 196.2 | 300.3 |
| Capital expenditure | −13.1 | −7.2 | −12.4 | −15.8 | −10.3 | −19.1 | −18.1 |
| Free cash flow | −20.1 | 14.7 | 24.3 | −3.2 | 81.7 | 177.0 | 282.2 |
| Growth | +66.2% | −113.0% | +116.7% | +59.4% | |||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −128.8 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 118.5 | 379.9 | 586.1 | 296.7 | 357.8 | 437.7 | 480.7 |
| Shareholders’ equity | −253.8 | −272.1 | 1,189.3 | 1,116.8 | 1,155.6 | 1,288.4 | 1,262.3 |
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 | |||||||
| 81.6% | 82.1% | 80.9% | 79.4% | 81.6% | 82.1% | 79.5% | |
| −28.6% | −14.6% | −55.5% | −40.3% | −22.7% | −11.8% | −9.4% | |
| −28.7% | −24.3% | −56.1% | −39.8% | −19.8% | −9.0% | −7.1% | |
| −28.7% | −24.0% | −51.5% | −39.8% | −20.0% | −9.2% | −7.6% | |
| −6.9% | 3.7% | 4.7% | −0.4% | 8.6% | 15.4% | 21.3% | |
| Spending | |||||||
| 30.1% | 31.1% | 46.1% | 37.6% | 31.6% | 27.2% | 27.4% | |
| 20.1% | 18.4% | 30.4% | 23.1% | 20.6% | 18.9% | 17.6% | |
| 4.5% | 1.8% | 2.4% | 2.2% | 1.1% | 1.7% | 1.4% | |
| Returns | |||||||
| n/a | n/a | −22.3% | −25.7% | −16.4% | −8.2% | −8.0% | |
| n/a | −11.7% | −15.7% | −16.5% | −10.0% | −5.0% | −4.5% | |
| Balance and payout | |||||||
| n/a | 44.5% | 29.7% | 35.8% | 39.0% | 38.7% | 43.6% | |
| n/a | n/a | n/a | n/a | 0.0% | 0.0% | 45.7% | |