Closing prices at the end of each trading day, from 13 Jan 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 | 77.6 | 72.3 | 192.4 | 275.9 | 287.5 | 313.3 | 418.9 |
| Growth | −6.8% | +166.2% | +43.4% | +4.2% | +9.0% | +33.7% | |
| Operating income | −88.1 | −42.2 | −83.4 | −177.0 | −190.4 | −64.6 | 36.6 |
| Net income | −103.3 | −54.0 | −106.6 | −156.6 | −133.9 | −32.8 | −3.4 |
| Growth | |||||||
| EPS, diluted | −3.31 | −2.03 | −1.14 | −1.61 | −1.39 | −0.33 | −0.03 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 69.9% | 64.5% | 81.2% |
| Operating margin | −113.6% | −58.4% | −43.3% | −64.2% | −66.2% | −20.6% | 8.7% |
| Net margin | −133.2% | −74.7% | −55.4% | −56.7% | −46.6% | −10.5% | −0.8% |
| Free cash flow margin | −38.4% | −67.7% | −18.6% | −7.3% | 11.5% | −10.3% | 15.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −29.3 | −48.7 | −34.8 | −17.7 | 33.9 | −31.7 | 66.4 |
| Capital expenditure | −0.5 | −0.3 | −1.0 | −2.4 | −0.9 | −0.5 | −0.5 |
| Free cash flow | −29.8 | −48.9 | −35.7 | −20.1 | 33.1 | −32.2 | 66.0 |
| Growth | −197.4% | ||||||
| Buybacks | n/a | −0.0 | 0.0 | −1.8 | −5.6 | 0.0 | 0.0 |
| Dividends paid | n/a | −30.0 | n/a | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 4.2 | 196.0 | 315.7 | 215.1 | 258.4 | 167.6 | 44.7 |
| Total debt | 61.1 | 48.0 | 414.7 | 441.8 | 435.7 | 403.9 | 392.8 |
| Net cash (debt) | −56.9 | 148.1 | −99.0 | −226.7 | −177.3 | −236.3 | −348.2 |
| Shareholders’ equity | −60.0 | 107.3 | 217.0 | 79.4 | −35.7 | −43.2 | −24.6 |
| Debt to equity | n/a | 0.45 | 1.91 | 5.57 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 77.6 | 72.3 | 192.4 | 275.9 | 287.5 | 313.3 | 418.9 | |
| Growth | −6.8% | +166.2% | +43.4% | +4.2% | +9.0% | +33.7% | |
| 21.5 | 17.6 | 58.7 | 107.6 | 229.4 | 235.9 | 142.4 | |
| n/a | n/a | n/a | n/a | 200.9 | 201.9 | 340.0 | |
| Growth | +0.5% | +68.4% | |||||
| 52.0 | 28.2 | 84.7 | 109.8 | 101.1 | 95.2 | 105.2 | |
| −88.1 | −42.2 | −83.4 | −177.0 | −190.4 | −64.6 | 36.6 | |
| Growth | |||||||
| −103.2 | −55.7 | −116.9 | −155.7 | −133.3 | −30.7 | 26.7 | |
| 0.1 | −1.7 | −10.3 | 0.8 | 0.6 | 2.1 | 11.4 | |
| −103.3 | −54.0 | −106.6 | −156.6 | −133.9 | −32.8 | −3.4 | |
| Growth | |||||||
| Per share | |||||||
| −3.31 | −1.96 | −1.14 | −1.61 | −1.39 | −0.33 | −0.03 | |
| −3.31 | −2.03 | −1.14 | −1.61 | −1.39 | −0.33 | −0.03 | |
| Growth | |||||||
| 31.2 | 36.3 | 93.9 | 97.4 | 96.1 | 99.6 | 103.7 | |
| 31.2 | 36.4 | 93.9 | 97.4 | 96.1 | 99.6 | 103.7 | |
| Growth | +16.7% | +158.1% | +3.7% | −1.3% | +3.7% | +4.1% | |
† 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.