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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 85.1% | 80.4% | 75.2% | 80.4% | 84.9% | 76.7% | 66.2% | 67.9% | 69.1% | |
| −25.8% | −75.7% | −12.4% | −178.7% | −10.7% | −32.5% | −42.9% | −31.9% | −9.5% | |
| −26.4% | −76.8% | −12.6% | −178.8% | −11.0% | −31.4% | −40.2% | −29.1% | −6.2% | |
| −26.4% | −76.9% | −12.7% | −181.6% | −11.9% | −32.1% | −41.2% | −29.9% | −6.8% | |
| −20.3% | −56.5% | −3.3% | −85.2% | −25.0% | −32.0% | −10.3% | −0.9% | 20.2% | |
| Spending | |||||||||
| 65.7% | 60.1% | 53.2% | 67.7% | 52.5% | 57.8% | 55.5% | 56.4% | 49.2% | |
| 5.3% | 4.3% | 17.4% | 12.3% | 20.6% | 25.5% | 7.9% | 2.0% | 0.9% | |
| Returns | |||||||||
| n/a | n/a | −7.4% | −73.4% | −7.1% | −20.6% | −34.4% | −25.7% | −5.5% | |
| n/a | −90.5% | −5.2% | −58.4% | −5.7% | −16.1% | −26.4% | −19.9% | −4.2% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.07 | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 81.3% | 30.7% | 20.5% | 19.8% | 21.7% | 23.2% | 22.7% | 23.5% | |