Closing prices at the end of each trading day, from 23 Sep 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 | 126.6 | 257.0 | 458.6 | 653.6 | 944.3 | 1,264.0 | 1,635.1 |
| Growth | +103.0% | +78.5% | +42.5% | +44.5% | +33.9% | +29.4% | |
| Operating income | −50.6 | −29.2 | −39.7 | −121.0 | −114.2 | −39.1 | 77.5 |
| Net income | −51.4 | −32.6 | −38.8 | −114.0 | −117.8 | −37.0 | 67.9 |
| Growth | |||||||
| EPS, diluted | −2.98 | −1.52 | −0.64 | −0.68 | −0.65 | −0.19 | 0.31 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −40.0% | −11.4% | −8.7% | −18.5% | −12.1% | −3.1% | 4.7% |
| Net margin | −40.6% | −12.7% | −8.5% | −17.4% | −12.5% | −2.9% | 4.2% |
| Free cash flow margin | 2.7% | −45.3% | −4.4% | −17.2% | 6.8% | 8.4% | 18.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.4 | −114.2 | −18.4 | −108.7 | 66.8 | 111.6 | 325.1 |
| Capital expenditure | −5.0 | −2.1 | −2.0 | −3.7 | −2.9 | −6.0 | −29.4 |
| Free cash flow | 3.4 | −116.3 | −20.3 | −112.3 | 63.9 | 105.6 | 295.7 |
| Growth | −3,533.9% | +65.1% | +180.0% | ||||
| Buybacks | −7.0 | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −23.9 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 182.4 | 186.7 | 403.3 | 300.6 | 323.7 | 368.1 | 542.4 |
| Total debt | n/a | n/a | n/a | 0.0 | 130.0 | 0.0 | 155.0 |
| Net cash (debt) | n/a | n/a | n/a | 300.6 | 193.7 | 368.1 | 387.4 |
| Shareholders’ equity | −186.8 | −211.3 | 480.3 | 480.1 | 529.3 | 665.5 | 868.8 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.25 | 0.00 | 0.18 |
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 | |||||||
| −40.0% | −11.4% | −8.7% | −18.5% | −12.1% | −3.1% | 4.7% | |
| −40.4% | −12.2% | −8.2% | −17.3% | −11.9% | −2.4% | 4.4% | |
| −40.6% | −12.7% | −8.5% | −17.4% | −12.5% | −2.9% | 4.2% | |
| 2.7% | −45.3% | −4.4% | −17.2% | 6.8% | 8.4% | 18.1% | |
| Spending | |||||||
| 25.3% | 15.9% | 14.0% | 21.2% | 23.3% | 21.3% | 19.2% | |
| 20.3% | 12.3% | 15.5% | 20.1% | 19.0% | 15.5% | 13.8% | |
| 4.0% | 0.8% | 0.4% | 0.6% | 0.3% | 0.5% | 1.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 5.2% | |
| Returns | |||||||
| n/a | n/a | −8.1% | −23.7% | −22.3% | −5.6% | 7.8% | |
| n/a | −9.0% | −6.2% | −16.4% | −11.4% | −3.7% | 4.7% | |
| Balance and payout | |||||||
| n/a | n/a | n/a | 0.00 | 0.25 | 0.00 | 0.18 | |
| n/a | 51.4% | 23.2% | 31.0% | 48.9% | 34.3% | 40.4% | |
| 207.4% | n/a | n/a | n/a | 0.0% | 0.0% | 8.1% | |