Closing prices at the end of each trading day, from 26 May 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 | 429.6 | 418.1 | 741.1 | 904.6 | 645.7 | 474.0 | 449.0 |
| Growth | −2.7% | +77.2% | +22.1% | −28.6% | −26.6% | −5.3% | |
| Operating income | −6.3 | 64.4 | −8.4 | 97.2 | 79.4 | 1.3 | −19.4 |
| Net income | −6.3 | 86.0 | 3.6 | 61.5 | 49.1 | −12.9 | −33.0 |
| Growth | −95.8% | +1,608.2% | −20.2% | −126.2% | |||
| EPS, diluted | −0.13 | 0.70 | 0.02 | 0.51 | 0.46 | −0.13 | −0.37 |
| Growth | −97.1% | +2,450.0% | −9.8% | −128.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 87.2% | 87.0% | 89.3% | 90.5% | 90.0% | 89.4% | 89.2% |
| Operating margin | −1.5% | 15.4% | −1.1% | 10.7% | 12.3% | 0.3% | −4.3% |
| Net margin | −1.5% | 20.6% | 0.5% | 6.8% | 7.6% | −2.7% | −7.3% |
| Free cash flow margin | −1.1% | 20.7% | 18.6% | 13.9% | 15.8% | 9.5% | 2.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.1 | 88.0 | 144.1 | 128.8 | 103.2 | 45.7 | 11.0 |
| Capital expenditure | −2.5 | −1.4 | −6.1 | −2.7 | −0.9 | −0.9 | −1.1 |
| Free cash flow | −4.7 | 86.7 | 138.1 | 126.1 | 102.3 | 44.8 | 9.9 |
| Growth | +59.3% | −8.6% | −18.9% | −56.2% | −78.0% | ||
| Buybacks | 0.0 | −19.0 | −2.8 | −339.3 | −147.6 | −40.3 | −102.1 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 35.5 | 114.5 | 254.6 | 227.4 | 283.0 | 218.4 | 188.0 |
| Total debt | n/a | 25.4 | 0.0 | 541.6 | 542.6 | 543.6 | 544.8 |
| Net cash (debt) | n/a | 89.2 | 254.6 | −314.2 | −259.5 | −325.2 | −356.8 |
| Shareholders’ equity | −122.3 | −50.3 | 235.0 | 28.6 | 8.4 | 13.4 | −77.2 |
| Debt to equity | n/a | n/a | 0.00 | 18.92 | 64.86 | 40.48 | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 35.5 | 114.5 | 254.6 | 227.4 | 283.0 | 218.4 | 188.0 | |
| n/a | 21.0 | 41.7 | 44.4 | 27.2 | 23.5 | 25.7 | |
| n/a | 5.0 | 8.7 | 8.1 | 6.2 | 4.9 | 4.1 | |
| n/a | 1.7 | 1.7 | 1.7 | 1.7 | 8.5 | 8.5 | |
| n/a | 212.1 | 398.6 | 714.6 | 659.5 | 664.1 | 569.7 | |
| Growth | +87.9% | +79.3% | −7.7% | +0.7% | −14.2% | ||
| Liabilities | |||||||
| n/a | 25.4 | 0.0 | 541.6 | 542.6 | 543.6 | 544.8 | |
| calc | n/a | 25.4 | 0.0 | 541.6 | 542.6 | 543.6 | 544.8 |
| n/a | 125.6 | 163.7 | 685.9 | 651.1 | 650.6 | 646.9 | |
| Equity | |||||||
| n/a | −71.4 | −67.8 | −6.3 | −5.5 | −18.4 | −76.6 | |
| −122.3 | −50.3 | 235.0 | 28.6 | 8.4 | 13.4 | −77.2 | |
| Growth | −87.8% | −70.8% | +60.5% | −674.8% | |||
| Per share and net cash | |||||||
| calc | n/a | 89.2 | 254.6 | −314.2 | −259.5 | −325.2 | −356.8 |
| n/a | n/a | n/a | n/a | n/a | n/a | 71.4 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −1.08 |
Lines marked calc are worked out here from filed figures; point at one for how.