Closing prices at the end of each trading day, from 28 Oct 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 43.3 | 290.2 | 346.8 | 345.4 | 310.8 | 455.0 | 1,176.5 | 1,517.1 |
| Growth | +570.2% | +19.5% | −0.4% | −10.0% | +46.4% | +158.6% | +29.0% | |
| Operating income | n/a | −260.1 | −285.3 | −485.2 | −263.1 | −101.3 | 78.5 | 61.8 |
| Net income | −69.1 | −282.4 | −363.0 | −521.1 | −297.7 | −147.4 | 30.9 | 40.3 |
| Growth | +30.4% | |||||||
| EPS, diluted | n/a | −8.33 | −86.43 | −37.76 | −21.11 | −10.24 | 1.83 | 2.36 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −89.6% | −82.3% | −140.5% | −84.7% | −22.3% | 6.7% | 4.1% |
| Net margin | −159.6% | −97.3% | −104.7% | −150.9% | −95.8% | −32.4% | 2.6% | 2.7% |
| Free cash flow margin | −63.0% | −46.1% | −83.3% | −118.1% | −67.8% | −7.4% | 16.6% | 13.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −26.1 | −127.2 | −287.2 | −403.4 | −210.6 | −33.6 | 195.7 | 206.5 |
| Capital expenditure | −1.2 | −6.6 | −1.8 | −4.6 | 0.0 | −0.2 | −0.4 | 0.0 |
| Free cash flow | −27.3 | −133.8 | −289.0 | −408.0 | −210.6 | −33.8 | 195.3 | 206.5 |
| Growth | +5.7% | |||||||
| Buybacks | 0.0 | 0.0 | −0.2 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 122.3 | 391.7 | 1,112.8 | 706.0 | 762.1 | 678.7 | 599.3 | 669.3 |
| Total debt | n/a | 192.2 | 188.2 | 0.0 | 295.4 | 299.0 | 200.1 | 200.3 |
| Net cash (debt) | n/a | 199.5 | 924.6 | 706.0 | 466.7 | 379.7 | 399.2 | 469.0 |
| Shareholders’ equity | −102.7 | −374.0 | 1,031.4 | 536.4 | 277.1 | 165.7 | 203.7 | 284.3 |
| Debt to equity | n/a | n/a | 0.18 | 0.00 | 1.07 | 1.80 | 0.98 | 0.70 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 | ||||||||
| 43.3 | 290.2 | 346.8 | 345.4 | 310.8 | 455.0 | 1,176.5 | 1,517.1 | |
| Growth | +570.2% | +19.5% | −0.4% | −10.0% | +46.4% | +158.6% | +29.0% | |
| 9.3 | 43.0 | 78.5 | 97.6 | 127.4 | 83.3 | 69.5 | 96.9 | |
| n/a | −260.1 | −285.3 | −485.2 | −263.1 | −101.3 | 78.5 | 61.8 | |
| Growth | −21.3% | |||||||
| −69.1 | −282.4 | −363.0 | −521.1 | −297.7 | −147.4 | 30.9 | 40.8 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | |
| −69.1 | −282.4 | −363.0 | −521.1 | −297.7 | −147.4 | 30.9 | 40.3 | |
| Growth | +30.4% | |||||||
| Per share | ||||||||
| n/a | −8.33 | −86.43 | −37.76 | −21.11 | −10.24 | 1.96 | 2.49 | |
| n/a | −8.33 | −86.43 | −37.76 | −21.11 | −10.24 | 1.83 | 2.36 | |
| Growth | +29.0% | |||||||
| n/a | 33.9 | 4.2 | 13.8 | 14.1 | 14.4 | 14.9 | 15.4 | |
| n/a | 33.9 | 4.2 | 13.8 | 14.1 | 14.4 | 16.9 | 17.1 | |
| Growth | −87.6% | +228.6% | +2.2% | +2.1% | +17.4% | +1.2% | ||
† The diluted share count jumps at 2020 and 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.