Closing prices at the end of each trading day, from 13 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 | n/a | 65.4 | 131.5 | 11.2 | 29.8 | 88.0 | 59.2 | 125.1 | 122.3 | 285.2 |
| Growth | +101.1% | −91.4% | +164.8% | +195.6% | −32.7% | +111.2% | −2.2% | +133.2% | ||
| Operating income | −37.4 | −27.3 | −24.7 | −23.4 | −19.5 | 14.5 | −40.1 | 20.9 | −32.9 | 6.4 |
| Net income | −54.1 | 22.2 | −105.0 | −17.1 | 109.2 | 149.2 | −125.1 | 67.1 | −36.1 | 21.7 |
| Growth | −573.5% | +36.6% | −183.8% | −153.8% | ||||||
| EPS, diluted | n/a | n/a | −2.10 | −0.40 | 1.48 | 1.91 | −3.13 | 0.58 | −0.36 | 0.22 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | 59.0% | 36.9% | 57.8% | 24.2% | 29.6% |
| Operating margin | n/a | −41.7% | −18.8% | −208.2% | −65.5% | 16.5% | −67.7% | 16.7% | −26.9% | 2.2% |
| Net margin | n/a | 33.9% | −79.9% | −152.2% | 366.8% | 169.5% | −211.2% | 53.6% | −29.5% | 7.6% |
| Free cash flow margin | n/a | 19.8% | 15.8% | −22.2% | −66.5% | 15.0% | −64.3% | −18.1% | −80.6% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.1 | 13.0 | 20.9 | −2.3 | −19.6 | 13.3 | −37.3 | −22.5 | 50.1 | 75.2 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.2 | −0.2 | −0.1 | −0.7 | −0.2 | −148.7 | n/a |
| Free cash flow | 34.1 | 13.0 | 20.8 | −2.5 | −19.8 | 13.2 | −38.1 | −22.7 | −98.5 | n/a |
| Growth | −61.9% | +60.8% | −112.0% | −387.6% | ||||||
| Buybacks | −0.1 | 0.0 | −4.6 | 0.0 | −4.0 | −4.0 | −51.0 | 0.0 | −20.3 | 0.0 |
| Dividends paid | 0.0 | 0.0 | n/a | 0.0 | −1.4 | −1.5 | −2.8 | −1.4 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 139.1 | 136.6 | 128.8 | 57.4 | 165.5 | 308.9 | 287.8 | 340.1 | 273.9 | 306.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.4 | 91.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 271.5 | 214.8 |
| Shareholders’ equity | 265.6 | 294.3 | 189.4 | 173.1 | 277.3 | 419.4 | 258.3 | 568.3 | 514.8 | 543.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.17 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 65.4 | 131.5 | 11.2 | 29.8 | 88.0 | 59.2 | 125.1 | 122.3 | 285.2 | |
| Growth | +101.1% | −91.4% | +164.8% | +195.6% | −32.7% | +111.2% | −2.2% | +133.2% | ||
| n/a | n/a | 109.3 | 18.3 | 24.8 | 36.1 | 37.4 | 52.8 | 92.7 | 200.8 | |
| n/a | n/a | n/a | n/a | n/a | 51.9 | 21.8 | 72.3 | 29.7 | 84.5 | |
| Growth | −58.0% | +231.0% | −59.0% | +184.9% | ||||||
| n/a | n/a | n/a | n/a | 0.0 | 0.2 | 0.6 | 0.7 | n/a | n/a | |
| 32.9 | 27.2 | 18.7 | 16.4 | 24.5 | 35.7 | 52.7 | 44.4 | 55.4 | 65.1 | |
| −37.4 | −27.3 | −24.7 | −23.4 | −19.5 | 14.5 | −40.1 | 20.9 | −32.9 | 6.4 | |
| Growth | −375.6% | −257.3% | ||||||||
| −36.6 | 24.6 | −103.7 | −19.0 | 108.1 | 174.7 | −127.2 | 67.4 | −38.1 | 31.3 | |
| 18.2 | 3.0 | 1.2 | −1.8 | −1.2 | 24.3 | −16.2 | −1.5 | −3.4 | 6.8 | |
| −54.1 | 22.2 | −105.0 | −17.1 | 109.2 | 149.2 | −125.1 | 67.1 | −36.1 | 21.7 | |
| Growth | −573.5% | +36.6% | −183.8% | −153.8% | ||||||
| Per share | ||||||||||
| n/a | n/a | −2.10 | −0.35 | 1.78 | 2.43 | −3.13 | 0.73 | −0.36 | 0.23 | |
| n/a | n/a | −2.10 | −0.40 | 1.48 | 1.91 | −3.13 | 0.58 | −0.36 | 0.22 | |
| Growth | +29.1% | −263.9% | −162.1% | |||||||
| 50.1 | 50.5 | 50.0 | 49.8 | 48.8 | 48.8 | 42.5 | 75.3 | 99.2 | 96.3 | |
| 50.1 | 50.7 | 50.0 | 50.9 | 57.4 | 98.5 | 42.5 | 92.4 | 99.2 | 97.2 | |
| Growth | +1.2% | −1.4% | +1.9% | +12.8% | +71.4% | −56.9% | +117.6% | +7.4% | −2.1% | |
† The diluted share count jumps at 2021 and 2022 and 2023, 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.