Closing prices at the end of each trading day, from 20 Nov 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 | 533.3 | 519.0 | 801.7 | 631.5 | 648.7 | 878.0 | 750.9 |
| Growth | −2.7% | +54.5% | −21.2% | +2.7% | +35.4% | −14.5% | |
| Operating income | −155.1 | −14.6 | 66.6 | −47.7 | −115.1 | −78.5 | 48.0 |
| Net income | −0.0 | −5.1 | −9.4 | 17.9 | −17.2 | −64.7 | 35.5 |
| Growth | −196.3% | ||||||
| EPS, diluted | n/a | n/a | −0.66 | −0.46 | −1.33 | −1.22 | 0.47 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −29.1% | −2.8% | 8.3% | −7.6% | −17.7% | −8.9% | 6.4% |
| Net margin | −0.0% | −1.0% | −1.2% | 2.8% | −2.7% | −7.4% | 4.7% |
| Free cash flow margin | −21.3% | 15.5% | 29.1% | −7.0% | 13.6% | 23.6% | 4.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −106.1 | 85.9 | 234.9 | −17.8 | 145.9 | 223.4 | 34.8 |
| Capital expenditure | −7.4 | −5.5 | −1.5 | −26.6 | −57.6 | −16.4 | −4.3 |
| Free cash flow | −113.5 | 80.4 | 233.4 | −44.3 | 88.3 | 207.0 | 30.5 |
| Growth | +190.4% | −119.0% | +134.4% | −85.3% | |||
| Dividends paid | 0.0 | 0.0 | −6.0 | −12.8 | −13.1 | −20.3 | −22.9 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 329.1 | 502.8 | 171.6 | 247.2 | 331.6 | 255.9 |
| Total debt | n/a | 147.0 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 182.1 | 502.8 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.0 | 74.2 | 126.3 | 137.5 | 152.7 | −421.4 | −127.4 |
| Debt to equity | n/a | 1.98 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −29.1% | −2.8% | 8.3% | −7.6% | −17.7% | −8.9% | 6.4% | |
| −30.3% | −4.0% | 2.9% | −3.4% | −17.4% | −7.8% | 6.9% | |
| −0.0% | −1.0% | −1.2% | 2.8% | −2.7% | −7.4% | 4.7% | |
| −21.3% | 15.5% | 29.1% | −7.0% | 13.6% | 23.6% | 4.1% | |
| Spending | |||||||
| 0.0% | 0.2% | 2.1% | 3.2% | 3.1% | 2.6% | 2.4% | |
| 1.4% | 1.1% | 0.2% | 4.2% | 8.9% | 1.9% | 0.6% | |
| n/a | n/a | 82.5% | n/a | n/a | n/a | 6.8% | |
| Returns | |||||||
| −5.8% | −6.9% | −7.5% | 13.0% | −11.3% | n/a | n/a | |
| −2.0% | −0.9% | −1.3% | 2.5% | −2.3% | −7.4% | 4.4% | |
| Balance and payout | |||||||
| n/a | 1.98 | 0.00 | n/a | n/a | n/a | n/a | |
| 65.4% | 86.3% | 62.2% | 63.7% | 64.8% | 73.8% | 67.3% | |
| n/a | n/a | n/a | 71.8% | n/a | n/a | 64.6% | |
| n/a | 0.0% | 2.6% | n/a | 14.9% | 9.8% | 75.2% | |