Closing prices at the end of each trading day, from 20 Nov 2019. 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 | 85.2 | 84.1 | 116.2 | 218.8 | 283.6 | 144.0 | 202.7 | 326.7 |
| Growth | −1.3% | +38.2% | +88.4% | +29.6% | −49.2% | +40.8% | +61.2% | |
| Operating income | −7.8 | −4.9 | −8.6 | 32.8 | 16.1 | −107.2 | −115.2 | −67.0 |
| Net income | −9.3 | −6.6 | −9.4 | 32.3 | 23.3 | −80.5 | −93.6 | −42.9 |
| Growth | −28.0% | −446.3% | ||||||
| EPS, diluted | n/a | −0.63 | −0.58 | 1.53 | 1.03 | −3.63 | −4.05 | −1.72 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.5% | 47.1% | 49.9% | 63.7% | 64.5% | 57.0% | 51.6% | 53.6% |
| Operating margin | −9.1% | −5.8% | −7.4% | 15.0% | 5.7% | −74.4% | −56.9% | −20.5% |
| Net margin | −11.0% | −7.9% | −8.1% | 14.8% | 8.2% | −55.9% | −46.2% | −13.1% |
| Free cash flow margin | −3.9% | 7.1% | 9.0% | 12.9% | 2.8% | −0.6% | −6.4% | 10.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.0 | 7.4 | 16.6 | 59.1 | 39.8 | 8.1 | 23.2 | 87.2 |
| Capital expenditure | −2.3 | −1.4 | −6.1 | −30.9 | −31.8 | −8.9 | −36.2 | −52.0 |
| Free cash flow | −3.4 | 6.0 | 10.5 | 28.2 | 8.0 | −0.9 | −13.0 | 35.1 |
| Growth | +76.5% | +168.4% | −71.8% | −111.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 73.5 | 559.5 | 34.6 | 9.5 | 6.1 | 16.8 |
| Total debt | 46.0 | 41.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 11.0 | 62.1 | 109.9 | 632.5 | 708.5 | 708.1 | 699.7 | 1,156.2 |
| Debt to equity | 4.18 | 0.66 | n/a | n/a | 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 | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 42.5% | 47.1% | 49.9% | 63.7% | 64.5% | 57.0% | 51.6% | 53.6% | |
| −9.1% | −5.8% | −7.4% | 15.0% | 5.7% | −74.4% | −56.9% | −20.5% | |
| −11.0% | −7.9% | −8.1% | 14.8% | 8.2% | −55.8% | −45.9% | −13.0% | |
| −11.0% | −7.9% | −8.1% | 14.8% | 8.2% | −55.9% | −46.2% | −13.1% | |
| −3.9% | 7.1% | 9.0% | 12.9% | 2.8% | −0.6% | −6.4% | 10.8% | |
| Spending | ||||||||
| 26.7% | 28.3% | 27.2% | 23.8% | 31.8% | 67.8% | 52.7% | 36.4% | |
| 24.9% | 24.5% | 30.0% | 24.9% | 27.0% | 58.3% | 50.4% | 35.7% | |
| 2.7% | 1.7% | 5.2% | 14.1% | 11.2% | 6.2% | 17.9% | 15.9% | |
| n/a | n/a | n/a | 0.2% | 0.4% | n/a | n/a | n/a | |
| Returns | ||||||||
| −84.8% | −10.6% | −8.5% | 5.1% | 3.3% | −11.4% | −13.4% | −3.7% | |
| −12.9% | −5.4% | −6.9% | 4.8% | 3.1% | −8.5% | −10.6% | −3.3% | |
| Balance and payout | ||||||||
| 4.18 | 0.66 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 84.8% | 49.6% | 19.2% | 6.7% | 5.6% | 25.6% | 20.9% | 10.7% | |