Closing prices at the end of each trading day, from 13 Nov 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 384.9 | 695.0 | 1,194.3 | 1,579.8 | 1,253.3 | 792.1 | 736.5 |
| Growth | +80.6% | +71.8% | +32.3% | −20.7% | −36.8% | −7.0% | |
| Operating income | −78.1 | −63.0 | −203.3 | −560.0 | −443.6 | −258.8 | −203.4 |
| Net income | −96.3 | −78.6 | −190.0 | −555.2 | −487.4 | −339.6 | −294.2 |
| Growth | |||||||
| EPS, diluted | −0.93 | −0.48 | −9.28 | −22.60 | −3.69 | −0.49 | −0.42 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −20.3% | −9.1% | −17.0% | −35.4% | −35.4% | −32.7% | −27.6% |
| Net margin | −25.0% | −11.3% | −15.9% | −35.1% | −38.9% | −42.9% | −39.9% |
| Free cash flow margin | −7.5% | 29.1% | 9.3% | −19.9% | −54.7% | −25.3% | −35.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −24.9 | 209.6 | 126.5 | −230.7 | −665.3 | −77.9 | −166.3 |
| Capital expenditure | −4.1 | −7.1 | −15.2 | −83.6 | −20.2 | −122.8 | −93.6 |
| Free cash flow | −29.0 | 202.5 | 111.3 | −314.2 | −685.5 | −200.7 | −259.9 |
| Growth | −45.1% | −382.5% | |||||
| Buybacks | n/a | 0.0 | 0.0 | −7.7 | −0.0 | −0.5 | −1.6 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 96.4 | 312.8 | 784.6 | 585.9 | 263.9 | 216.4 | 133.9 |
| Total debt | n/a | 211.1 | 0.0 | 253.2 | 259.1 | 408.1 | 335.4 |
| Net cash (debt) | n/a | 101.7 | 784.6 | 332.6 | 4.8 | −191.6 | −201.5 |
| Shareholders’ equity | −56.3 | 267.8 | 730.2 | 251.9 | 97.4 | −202.1 | −392.1 |
| Debt to equity | n/a | 0.79 | 0.00 | 1.01 | 2.66 | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −20.3% | −9.1% | −17.0% | −35.4% | −35.4% | −32.7% | −27.6% | |
| −27.8% | −12.3% | −16.5% | −35.2% | −38.8% | −42.7% | −39.5% | |
| −25.0% | −11.3% | −15.9% | −35.1% | −38.9% | −42.9% | −39.9% | |
| −7.5% | 29.1% | 9.3% | −19.9% | −54.7% | −25.3% | −35.3% | |
| Spending | |||||||
| 3.6% | 3.0% | 2.8% | 3.6% | 4.9% | 5.1% | 5.3% | |
| 7.4% | 9.3% | 9.5% | 11.6% | 11.6% | 17.4% | 19.7% | |
| 1.1% | 1.0% | 1.3% | 5.3% | 1.6% | 15.5% | 12.7% | |
| Returns | |||||||
| n/a | −29.4% | −26.0% | −220.4% | −500.4% | n/a | n/a | |
| n/a | −5.8% | −9.6% | −28.9% | −37.0% | −29.3% | −30.4% | |
| Balance and payout | |||||||
| n/a | 0.79 | 0.00 | 1.01 | 2.66 | n/a | n/a | |
| n/a | 78.4% | 62.8% | 86.9% | 92.4% | 116.9% | 140.5% | |
| n/a | 0.0% | 0.0% | n/a | n/a | n/a | n/a | |