Closing prices at the end of each trading day, from 30 Jun 2021. 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 | 192.3 | 230.8 | 254.0 | 437.4 | 613.6 | 770.5 | 900.8 |
| Growth | +20.0% | +10.0% | +72.2% | +40.3% | +25.6% | +16.9% | |
| Operating income | −56.2 | −18.9 | −114.9 | −129.1 | 20.1 | 123.2 | 186.5 |
| Net income | −54.2 | −9.3 | −36.1 | −65.6 | 28.1 | 169.7 | 109.2 |
| Growth | +503.7% | −35.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −29.2% | −8.2% | −45.3% | −29.5% | 3.3% | 16.0% | 20.7% |
| Net margin | −28.2% | −4.0% | −14.2% | −15.0% | 4.6% | 22.0% | 12.1% |
| Free cash flow margin | 1.0% | −12.5% | 16.4% | 31.3% | 32.5% | 36.8% | 38.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.6 | −12.3 | 69.7 | 168.3 | 225.0 | 295.7 | 372.5 |
| Capital expenditure | −14.7 | −16.5 | −28.1 | −31.4 | −25.6 | −12.0 | −29.3 |
| Free cash flow | 1.9 | −28.8 | 41.6 | 136.9 | 199.5 | 283.7 | 343.1 |
| Growth | −1,624.3% | +229.5% | +45.7% | +42.2% | +21.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 236.1 | 116.2 | 280.1 | 38.9 | 57.9 | 66.9 | 85.7 |
| Shareholders’ equity | n/a | −486.9 | 277.6 | 291.1 | 233.3 | 198.4 | 177.7 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 236.1 | 116.2 | 280.1 | 38.9 | 57.9 | 66.9 | 85.7 | |
| n/a | 0.9 | 5.3 | 1.2 | 0.5 | 0.5 | 1.9 | |
| n/a | 35.2 | 44.5 | 57.9 | 62.6 | 56.9 | 59.3 | |
| n/a | 0.0 | 59.8 | 58.8 | 62.8 | 62.8 | 62.7 | |
| n/a | 232.3 | 812.8 | 1,037.5 | 1,045.0 | 1,194.9 | 1,303.4 | |
| Growth | +249.9% | +27.7% | +0.7% | +14.3% | +9.1% | ||
| Liabilities | |||||||
| n/a | 149.9 | 273.3 | 526.6 | 675.8 | 957.0 | 1,099.0 | |
| Equity | |||||||
| n/a | −494.8 | −36.1 | −101.8 | −73.7 | 83.8 | 119.8 | |
| n/a | −486.9 | 277.6 | 291.1 | 233.3 | 198.4 | 177.7 | |
| Growth | +4.8% | −19.8% | −15.0% | −10.4% | |||
| Per share and net cash | |||||||
| n/a | n/a | n/a | 87.8 | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 3.32 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.