Closing prices at the end of each trading day, from 12 Oct 2016. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260.7 | 382.3 | 267.5 | 190.9 | 234.6 | 211.6 | 222.8 | 217.6 | 249.4 | 455.7 |
| Growth | +46.6% | −30.0% | −28.6% | +22.9% | −9.8% | +5.3% | −2.3% | +14.6% | +82.8% | |
| Operating income | 23.0 | 87.0 | −10.8 | −48.7 | −48.8 | −56.8 | −59.0 | −41.3 | −70.9 | −54.6 |
| Net income | 31.2 | 74.0 | −2.1 | −66.0 | −58.5 | −54.2 | −66.4 | −56.0 | −186.7 | −38.2 |
| Growth | +136.8% | −102.9% | ||||||||
| EPS, diluted | 1.76 | 3.67 | −0.11 | −3.31 | −2.67 | −2.01 | −2.38 | −1.75 | −4.50 | −0.64 |
| Growth | +108.5% | −103.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.4% | 43.5% | 32.8% | 24.2% | 21.5% | 17.8% | 15.1% | 27.1% | 24.8% | 30.0% |
| Operating margin | 8.8% | 22.7% | −4.0% | −25.5% | −20.8% | −26.8% | −26.5% | −19.0% | −28.4% | −12.0% |
| Net margin | 12.0% | 19.3% | −0.8% | −34.6% | −24.9% | −25.6% | −29.8% | −25.8% | −74.9% | −8.4% |
| Free cash flow margin | 2.9% | 4.5% | −21.6% | −16.0% | −25.5% | −9.3% | −7.7% | −7.8% | −45.3% | −77.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 57.1 | 84.3 | 14.0 | −1.8 | −44.0 | −11.6 | −14.0 | −7.9 | −69.5 | −174.4 |
| Capital expenditure | −49.4 | −67.0 | −71.9 | −28.8 | −15.8 | −8.0 | −3.2 | −9.1 | −43.4 | −179.1 |
| Free cash flow | 7.7 | 17.3 | −57.8 | −30.5 | −59.8 | −19.6 | −17.2 | −17.0 | −112.9 | −353.6 |
| Growth | +126.0% | −433.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.2 | 82.9 | 55.6 | 60.0 | 43.4 | 34.7 | 24.7 | 45.4 | 67.4 | 206.1 |
| Total debt | 42.8 | 49.5 | 83.9 | 49.9 | 52.2 | 54.7 | 57.1 | 23.2 | 26.7 | 34.0 |
| Net cash (debt) | 7.4 | 33.4 | −28.3 | 10.1 | −8.7 | −20.0 | −32.4 | 22.2 | 40.7 | 172.2 |
| Shareholders’ equity | 227.4 | 333.3 | 329.1 | 273.8 | 277.9 | 254.6 | 184.7 | 214.9 | 229.1 | 733.9 |
| Debt to equity | 0.19 | 0.15 | 0.25 | 0.18 | 0.19 | 0.21 | 0.31 | 0.11 | 0.12 | 0.05 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | 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 | ||||||||||
| 50.2 | 82.9 | 55.6 | 60.0 | 43.4 | 34.7 | 24.7 | 45.4 | 67.4 | 206.1 | |
| 49.8 | 59.9 | 30.5 | 34.7 | 43.0 | 47.9 | 61.2 | 48.1 | 116.8 | 244.4 | |
| 51.8 | 75.8 | 93.3 | 85.0 | 110.4 | 92.5 | 79.7 | 63.9 | 88.1 | 183.1 | |
| 144.1 | 197.9 | 234.2 | 248.4 | 253.0 | 243.0 | 210.2 | 200.3 | 219.2 | 376.1 | |
| 322.3 | 452.9 | 466.8 | 466.8 | 480.8 | 454.5 | 408.3 | 389.2 | 547.0 | 1,168.4 | |
| Growth | +40.5% | +3.1% | −0.0% | +3.0% | −5.5% | −10.2% | −4.7% | +40.6% | +113.6% | |
| Liabilities | ||||||||||
| 7.9 | 0.6 | 23.6 | 33.4 | 38.3 | 49.7 | 57.1 | 23.2 | 22.4 | 34.0 | |
| 35.0 | 49.0 | 60.3 | 16.6 | 13.9 | 5.0 | 0.0 | 0.0 | 4.3 | 0.0 | |
| calc | 42.8 | 49.5 | 83.9 | 49.9 | 52.2 | 54.7 | 57.1 | 23.2 | 26.7 | 34.0 |
| 94.9 | 119.7 | 137.7 | 193.0 | 202.9 | 199.9 | 223.6 | 174.3 | 317.9 | 434.5 | |
| Equity | ||||||||||
| −37.0 | 38.1 | 36.0 | −30.1 | −88.5 | −142.7 | −209.1 | −265.1 | −451.9 | −490.1 | |
| 227.4 | 333.3 | 329.1 | 273.8 | 277.9 | 254.6 | 184.7 | 214.9 | 229.1 | 733.9 | |
| Growth | +46.6% | −1.3% | −16.8% | +1.5% | −8.4% | −27.5% | +16.4% | +6.6% | +220.3% | |
| Per share and net cash | ||||||||||
| calc | 7.4 | 33.4 | −28.3 | 10.1 | −8.7 | −20.0 | −32.4 | 22.2 | 40.7 | 172.2 |
| 18.4 | 19.5 | 19.8 | 20.1 | 25.1 | 27.3 | 28.6 | 38.1 | 49.4 | 75.0 | |
| calc | 12.36 | 17.13 | 16.61 | 13.59 | 11.07 | 9.32 | 6.45 | 5.63 | 4.64 | 9.79 |
Lines marked calc are worked out here from filed figures; point at one for how.