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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −2.9% | 5.1% | 17.6% | −12.6% | −50.0% | −27.2% | 4.1% | |
| −0.3% | 2.6% | 16.9% | −12.0% | −46.8% | −20.2% | 5.1% | |
| 17.3% | 6.3% | 20.0% | −73.5% | −22.0% | 29.1% | −14.2% | |
| Spending | |||||||
| 11.7% | 17.0% | 16.7% | 26.1% | 54.5% | 39.8% | 24.7% | |
| 19.9% | 20.0% | 15.3% | 20.4% | 41.4% | 36.3% | 24.3% | |
| 2.5% | 0.6% | 1.1% | 1.0% | 0.3% | 0.1% | 0.0% | |
| Returns | |||||||
| n/a | 2.0% | 16.8% | −16.2% | −37.8% | −20.3% | 6.7% | |
| n/a | 1.3% | 7.4% | −5.6% | −11.9% | −5.4% | 1.8% | |
| Balance and payout | |||||||
| n/a | 37.1% | 55.7% | 65.3% | 68.5% | 73.2% | 73.1% | |
| n/a | n/a | 0.0% | n/a | n/a | 0.0% | n/a | |