Closing prices at the end of each trading day, from 10 Jun 2026. 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 | 252.8 | 521.5 | 931.9 | 1,218.2 | 1,129.2 | 1,186.5 | 1,181.2 |
| Growth | +106.3% | +78.7% | +30.7% | −7.3% | +5.1% | −0.4% | |
| Operating income | 113.3 | 218.3 | 204.1 | 50.2 | −221.6 | 97.8 | 143.5 |
| Net income | 53.1 | 63.0 | 17.4 | −252.7 | n/a | n/a | n/a |
| Growth | +18.7% | −72.3% | −1,548.7% | ||||
| EPS, diluted | 0.46 | 0.53 | 0.21 | −0.95 | −2.28 | −0.79 | −0.58 |
| Growth | +15.2% | −60.4% | −552.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 75.9% | 74.1% | 60.8% | 56.6% | 52.1% | 60.3% | 60.2% |
| Operating margin | 44.8% | 41.9% | 21.9% | 4.1% | −19.6% | 8.2% | 12.1% |
| Net margin | 21.0% | 12.1% | 1.9% | −20.7% | n/a | n/a | n/a |
| Free cash flow margin | −20.9% | −0.1% | −28.2% | −11.6% | 14.3% | 12.5% | 19.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.1 | 99.6 | 12.9 | 23.1 | 201.8 | 271.5 | 272.8 |
| Capital expenditure | −71.8 | −99.9 | −275.9 | −164.7 | −40.2 | −122.6 | −44.2 |
| Free cash flow | −52.8 | −0.3 | −263.0 | −141.7 | 161.6 | 148.9 | 228.6 |
| Growth | −7.9% | +53.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 91.8 | 146.7 | 226.6 | 207.2 | 201.4 | 238.8 | 255.5 |
| Total debt | n/a | n/a | 462.9 | 541.7 | 363.2 | 364.8 | 136.7 |
| Net cash (debt) | n/a | n/a | −236.3 | −334.5 | −161.8 | −126.0 | 118.8 |
| Shareholders’ equity | 132.9 | 447.9 | 2,147.4 | 1,927.7 | 1,408.6 | 1,249.0 | 1,143.0 |
| Debt to equity | n/a | n/a | 0.22 | 0.28 | 0.26 | 0.29 | 0.12 |
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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 19.1 | 99.6 | 12.9 | 23.1 | 201.8 | 271.5 | 272.8 | |
| Growth | +422.4% | −87.1% | +79.1% | +773.9% | +34.5% | +0.5% | |
| Investment | |||||||
| −71.8 | −99.9 | −275.9 | −164.7 | −40.2 | −122.6 | −44.2 | |
| calc | −52.8 | −0.3 | −263.0 | −141.7 | 161.6 | 148.9 | 228.6 |
| Growth | −7.9% | +53.6% | |||||
| calc | −0.46 | −0.00 | −1.79 | −0.75 | 0.86 | 0.78 | 1.19 |
| −94.7 | −174.7 | −215.2 | −215.1 | −37.5 | −206.6 | 13.5 | |
| Financing | |||||||
| 143.0 | 129.9 | 289.2 | 177.8 | −175.6 | −33.4 | −270.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.