Closing prices at the end of each trading day, from 9 Nov 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 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 239.3 | 339.6 | 360.5 | 322.1 | 561.0 | 652.9 |
| Growth | +41.9% | +6.2% | −10.7% | +74.2% | +16.4% | |
| Operating income | −5.8 | 71.5 | 130.1 | 94.5 | −3.8 | −200.9 |
| Net income | −42.0 | 24.2 | 91.8 | 67.5 | −5.9 | −206.4 |
| Growth | +278.4% | −26.5% | −108.7% | |||
| EPS, diluted | −0.79 | 0.46 | 0.52 | 0.41 | −0.04 | −1.37 |
| FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 35.1% | 47.7% | 35.7% | 39.8% | 56.5% | 57.5% |
| Operating margin | −2.4% | 21.0% | 36.1% | 29.3% | −0.7% | −30.8% |
| Net margin | −17.6% | 7.1% | 25.5% | 21.0% | −1.1% | −31.6% |
| Free cash flow margin | −3.8% | 18.6% | −13.5% | −2.9% | 30.8% | 31.9% |
| FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −0.3 | 70.8 | −40.2 | 0.2 | 188.4 | 238.1 |
| Capital expenditure | −8.9 | −7.5 | −8.6 | −9.4 | −15.5 | −29.6 |
| Free cash flow | −9.2 | 63.3 | −48.8 | −9.2 | 172.9 | 208.6 |
| Growth | −177.0% | +20.7% | ||||
| Buybacks | n/a | 0.0 | −49.3 | −64.1 | −14.4 | −40.4 |
| FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 9.8 | 22.5 | 126.8 | 47.3 | 198.5 | 325.9 |
| Total debt | n/a | 687.3 | 665.3 | 666.5 | 667.8 | 669.1 |
| Net cash (debt) | n/a | −664.8 | −538.5 | −619.2 | −469.3 | −343.2 |
| Shareholders’ equity | 262.4 | 291.4 | 1,138.9 | 1,152.3 | 1,157.3 | 1,133.3 |
| Debt to equity | n/a | 2.36 | 0.58 | 0.58 | 0.58 | 0.59 |
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 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 35.1% | 47.7% | 35.7% | 39.8% | 56.5% | 57.5% | |
| −2.4% | 21.0% | 36.1% | 29.3% | −0.7% | −30.8% | |
| −25.0% | 10.2% | 27.0% | 19.1% | −8.4% | −36.2% | |
| −17.6% | 7.1% | 25.5% | 21.0% | −1.1% | −31.6% | |
| −3.8% | 18.6% | −13.5% | −2.9% | 30.8% | 31.9% | |
| Spending | ||||||
| 15.1% | 11.1% | 16.7% | 14.4% | 11.9% | 11.9% | |
| 3.7% | 2.2% | 2.4% | 2.9% | 2.8% | 4.5% | |
| n/a | 30.2% | 5.6% | −9.6% | n/a | n/a | |
| Returns | ||||||
| −16.0% | 8.3% | 8.1% | 5.9% | −0.5% | −18.2% | |
| n/a | 2.1% | 3.7% | 2.9% | −0.2% | −7.8% | |
| Balance and payout | ||||||
| n/a | 2.36 | 0.58 | 0.58 | 0.58 | 0.59 | |
| n/a | 74.4% | 53.6% | 50.2% | 52.1% | 57.3% | |
| n/a | 0.0% | n/a | n/a | 8.3% | 19.4% | |