Closing prices at the end of each trading day, from 12 Sep 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71.1 | 146.3 | 245.9 | 298.8 | 490.5 | 516.4 | 618.7 | 610.8 | 642.8 |
| Growth | +105.8% | +68.1% | +21.5% | +64.1% | +5.3% | +19.8% | −1.3% | +5.2% | |
| Operating income | −18.4 | −110.8 | −30.6 | −534.1 | −52.3 | −167.9 | −265.3 | −194.6 | −61.0 |
| Net income | −18.8 | −112.5 | −31.3 | −542.7 | −58.2 | −166.0 | −255.1 | −182.6 | −43.5 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −0.80 | −5.37 | −0.53 | −1.46 | −2.18 | −1.52 | −0.35 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 85.1% | 80.4% | 75.2% | 80.4% | 84.9% | 76.7% | 66.2% | 67.9% | 69.1% |
| Operating margin | −25.8% | −75.7% | −12.4% | −178.7% | −10.7% | −32.5% | −42.9% | −31.9% | −9.5% |
| Net margin | −26.4% | −76.9% | −12.7% | −181.6% | −11.9% | −32.1% | −41.2% | −29.9% | −6.8% |
| Free cash flow margin | −20.3% | −56.5% | −3.3% | −85.2% | −25.0% | −32.0% | −10.3% | −0.9% | 20.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.7 | −76.4 | 34.6 | −217.9 | −21.4 | −33.6 | −15.2 | 6.7 | 136.1 |
| Capital expenditure | −3.8 | −6.3 | −42.7 | −36.7 | −101.3 | −131.7 | −48.6 | −12.4 | −5.9 |
| Free cash flow | −14.5 | −82.7 | −8.1 | −254.6 | −122.7 | −165.3 | −63.8 | −5.7 | 130.1 |
| Growth | |||||||||
| Buybacks | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 47.9 | 65.1 | 424.2 | 663.6 | 587.4 | 219.7 | 359.3 | 344.1 | 474.0 |
| Total debt | n/a | 29.7 | 29.7 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 35.4 | 394.4 | 663.6 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −112.5 | −220.0 | 420.1 | 739.1 | 817.6 | 805.7 | 741.0 | 710.1 | 796.3 |
| Debt to equity | n/a | n/a | 0.07 | 0.00 | 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 | FY2017 31 Dec 2017 | 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 | |||||||||
| 71.1 | 146.3 | 245.9 | 298.8 | 490.5 | 516.4 | 618.7 | 610.8 | 642.8 | |
| Growth | +105.8% | +68.1% | +21.5% | +64.1% | +5.3% | +19.8% | −1.3% | +5.2% | |
| 10.6 | 28.7 | 61.0 | 58.5 | 74.1 | 120.4 | 209.4 | 196.3 | 198.9 | |
| 60.5 | 117.7 | 184.9 | 240.4 | 416.4 | 396.0 | 409.3 | 414.5 | 443.9 | |
| Growth | +94.4% | +57.1% | +30.0% | +73.2% | −4.9% | +3.4% | +1.3% | +7.1% | |
| 46.7 | 87.9 | 130.8 | 202.3 | 257.6 | 298.3 | 343.3 | 344.3 | 316.1 | |
| −18.4 | −110.8 | −30.6 | −534.1 | −52.3 | −167.9 | −265.3 | −194.6 | −61.0 | |
| Growth | |||||||||
| −18.7 | −112.4 | −31.0 | −534.5 | −53.7 | −162.0 | −248.8 | −177.7 | −39.9 | |
| 0.0 | 0.1 | 0.2 | 8.3 | 4.5 | 4.0 | 6.3 | 4.9 | 3.6 | |
| −18.8 | −112.5 | −31.3 | −542.7 | −58.2 | −166.0 | −255.1 | −182.6 | −43.5 | |
| Growth | |||||||||
| Per share | |||||||||
| n/a | n/a | −0.80 | −5.37 | −0.53 | −1.46 | −2.18 | −1.52 | −0.35 | |
| n/a | n/a | −0.80 | −5.37 | −0.53 | −1.46 | −2.18 | −1.52 | −0.35 | |
| Growth | |||||||||
| n/a | n/a | 39.1 | 101.2 | 110.3 | 113.9 | 117.2 | 120.5 | 124.7 | |
| n/a | n/a | 39.1 | 101.2 | 110.3 | 113.9 | 117.2 | 120.5 | 124.7 | |
| Growth | +158.8% | +9.1% | +3.2% | +2.9% | +2.8% | +3.6% | |||
† The diluted share count jumps at 2020, 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.