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 | 130.1 | 181.1 | 229.2 | 429.8 | 614.1 | 583.2 | 369.2 | 306.9 | 228.6 | 213.6 |
| Growth | +39.2% | +26.6% | +87.5% | +42.9% | −5.0% | −36.7% | −16.9% | −25.5% | −6.5% | |
| Operating income | −65.6 | −45.6 | −108.2 | −24.3 | −19.7 | 10.5 | −105.9 | −67.6 | −91.8 | −50.2 |
| Net income | −86.4 | −67.9 | −116.4 | −22.6 | −18.0 | 7.7 | −105.8 | −59.1 | −82.2 | −38.8 |
| Growth | −1,468.9% | |||||||||
| EPS, diluted | −0.41 | −0.25 | −0.39 | −0.07 | −0.05 | 0.02 | −0.26 | −0.15 | −0.20 | −0.09 |
| Growth | −1,400.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.6% | 75.2% | 76.2% | 77.7% | 78.6% | 79.2% | 65.7% | 53.9% | 35.6% | 56.6% |
| Operating margin | −50.4% | −25.2% | −47.2% | −5.6% | −3.2% | 1.8% | −28.7% | −22.0% | −40.2% | −23.5% |
| Net margin | −66.4% | −37.5% | −50.8% | −5.3% | −2.9% | 1.3% | −28.7% | −19.3% | −35.9% | −18.2% |
| Free cash flow margin | −55.2% | −18.1% | −41.3% | −2.8% | −3.6% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −71.8 | −32.8 | −94.7 | −9.4 | −21.7 | −66.5 | −180.1 | 6.9 | −31.0 | 6.7 |
| Capital expenditure | −0.0 | −0.0 | −0.1 | −2.5 | −0.3 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −71.8 | −32.8 | −94.8 | −11.8 | −22.0 | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 98.3 | 73.6 | 249.2 | 644.6 | 187.0 | 219.5 | 217.7 | 199.3 | 121.0 | 134.7 |
| Total debt | 101.1 | 93.2 | 80.3 | 99.8 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −2.8 | −19.5 | 168.9 | 544.8 | 187.0 | 219.5 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −9.1 | −65.1 | 152.3 | 608.3 | 627.5 | 667.1 | 595.3 | 552.1 | 486.2 | 459.3 |
| Debt to equity | n/a | n/a | 0.53 | 0.16 | 0.00 | 0.00 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 98.3 | 73.6 | 249.2 | 644.6 | 187.0 | 219.5 | 217.7 | 199.3 | 121.0 | 134.7 | |
| 20.0 | 45.3 | 66.5 | 116.4 | 154.6 | 163.7 | 131.0 | 133.6 | 122.3 | 126.8 | |
| 20.5 | 30.3 | 57.8 | 76.8 | 188.9 | 234.7 | 228.7 | 258.6 | 166.0 | 195.9 | |
| 0.1 | 0.0 | 0.1 | 2.4 | 2.0 | 1.4 | 0.9 | 0.1 | 0.0 | 0.0 | |
| 167.0 | 161.6 | 385.7 | 882.2 | 966.0 | 1,068.1 | 886.2 | 831.7 | 685.3 | 670.8 | |
| Growth | −3.2% | +138.7% | +128.7% | +9.5% | +10.6% | −17.0% | −6.1% | −17.6% | −2.1% | |
| Liabilities | ||||||||||
| 15.9 | 22.3 | 34.2 | 50.1 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | |
| 85.2 | 70.8 | 46.1 | 49.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 101.1 | 93.2 | 80.3 | 99.8 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| 176.1 | 226.7 | 233.4 | 273.9 | 338.5 | 401.0 | 290.8 | 279.6 | 199.2 | 211.5 | |
| Equity | ||||||||||
| −1,204.0 | −1,271.9 | −1,388.5 | −1,411.2 | −1,429.2 | −1,421.4 | −1,527.3 | −1,586.4 | −1,668.5 | −1,707.3 | |
| −9.1 | −65.1 | 152.3 | 608.3 | 627.5 | 667.1 | 595.3 | 552.1 | 486.2 | 459.3 | |
| Growth | +299.3% | +3.2% | +6.3% | −10.8% | −7.3% | −11.9% | −5.5% | |||
| Per share and net cash | ||||||||||
| calc | −2.8 | −19.5 | 168.9 | 544.8 | 187.0 | 219.5 | n/a | n/a | n/a | n/a |
| 269.4 | 271.0 | 325.9 | 360.1 | 392.5 | 396.6 | 408.8 | 408.8 | 411.6 | 416.2 | |
| calc | −0.03 | −0.24 | 0.47 | 1.69 | 1.60 | 1.68 | 1.46 | 1.35 | 1.18 | 1.10 |
Lines marked calc are worked out here from filed figures; point at one for how.