Closing prices at the end of each trading day, from 16 Dec 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 | 159.8 | 228.6 | 801.3 | 907.3 | 513.6 | 636.5 | 1,043.9 |
| Growth | +43.0% | +250.5% | +13.2% | −43.4% | +23.9% | +64.0% | |
| Operating income | −4.6 | 11.8 | 140.9 | −113.9 | −256.5 | −172.9 | 42.6 |
| Net income | −0.5 | 6.0 | 135.4 | −108.7 | −240.1 | −128.6 | 53.6 |
| Growth | +2,163.8% | −180.2% | |||||
| EPS, diluted | −0.03 | 0.00 | 1.43 | −1.31 | −2.87 | −1.44 | 0.45 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −2.9% | 5.1% | 17.6% | −12.6% | −50.0% | −27.2% | 4.1% |
| Net margin | −0.3% | 2.6% | 16.9% | −12.0% | −46.8% | −20.2% | 5.1% |
| Free cash flow margin | 17.3% | 6.3% | 20.0% | −73.5% | −22.0% | 29.1% | −14.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 31.6 | 15.7 | 168.4 | −657.9 | −111.7 | 186.3 | −147.7 |
| Capital expenditure | −4.0 | −1.4 | −8.4 | −8.8 | −1.5 | −0.8 | −0.3 |
| Free cash flow | 27.6 | 14.3 | 159.9 | −666.7 | −113.2 | 185.5 | −148.1 |
| Growth | −48.0% | +1,015.1% | −516.9% | −179.8% | |||
| Buybacks | n/a | n/a | 0.0 | −177.9 | 0.0 | 0.0 | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 80.1 | 311.3 | 1,191.2 | 532.5 | 368.4 | 788.4 | 652.4 |
| Shareholders’ equity | −61.7 | 300.3 | 807.1 | 672.4 | 635.3 | 633.2 | 798.8 |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 159.8 | 228.6 | 801.3 | 907.3 | 513.6 | 636.5 | 1,043.9 | |
| Growth | +43.0% | +250.5% | +13.2% | −43.4% | +23.9% | +64.0% | |
| 18.8 | 38.8 | 134.0 | 237.2 | 280.1 | 253.7 | 257.6 | |
| 31.9 | 45.6 | 122.7 | 185.3 | 212.4 | 230.9 | 253.7 | |
| −4.6 | 11.8 | 140.9 | −113.9 | −256.5 | −172.9 | 42.6 | |
| Growth | +1,097.5% | −180.8% | |||||
| 0.1 | 0.4 | −1.7 | −0.4 | 0.1 | 0.2 | 0.7 | |
| −0.5 | 6.0 | 135.4 | −108.7 | −240.1 | −128.6 | 53.6 | |
| Growth | +2,163.8% | −180.2% | |||||
| Per share | |||||||
| −0.03 | 0.00 | 1.73 | −1.31 | −2.87 | −1.44 | 0.56 | |
| −0.03 | 0.00 | 1.43 | −1.31 | −2.87 | −1.44 | 0.45 | |
| Growth | −191.6% | ||||||
| 14.3 | 17.5 | 78.1 | 82.8 | 83.8 | 89.5 | 96.0 | |
| 14.3 | 17.5 | 94.8 | 82.8 | 83.8 | 89.5 | 107.5 | |
| Growth | +22.2% | +441.1% | −12.7% | +1.2% | +6.8% | +20.2% | |
† The diluted share count jumps at 2021, 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.