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 | 128.6 | 176.8 | 201.6 | 206.5 | 208.5 | 216.1 | 316.4 | 486.8 | 614.4 | 883.4 |
| Growth | +37.5% | +14.0% | +2.5% | +0.9% | +3.7% | +46.4% | +53.9% | +26.2% | +43.8% | |
| Operating income | 20.1 | 28.3 | 35.4 | 16.4 | −16.0 | −39.8 | −35.3 | 47.0 | 0.6 | 111.1 |
| Net income | 3.9 | −1.1 | 15.5 | 6.1 | −22.5 | −42.6 | −47.9 | 18.8 | −18.5 | 78.3 |
| Growth | −127.4% | −60.7% | −470.0% | −198.6% | ||||||
| EPS, diluted | 0.34 | −0.09 | 1.30 | 0.50 | −1.88 | −3.40 | −3.05 | 0.85 | −1.04 | 3.32 |
| Growth | −126.5% | −61.5% | −476.0% | −222.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.6% | 16.0% | 17.5% | 7.9% | −7.7% | −18.4% | −11.2% | 9.6% | 0.1% | 12.6% |
| Net margin | 3.1% | −0.6% | 7.7% | 3.0% | −10.8% | −19.7% | −15.1% | 3.9% | −3.0% | 8.9% |
| Free cash flow margin | 17.8% | 16.4% | 30.4% | 18.9% | 4.4% | 0.4% | −12.7% | 22.6% | 7.8% | 19.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 27.5 | 39.4 | 67.1 | 45.6 | 15.3 | 3.3 | −31.2 | 119.0 | 64.0 | 185.2 |
| Capital expenditure | −4.6 | −10.4 | −5.7 | −6.6 | −6.1 | −2.6 | −8.9 | −8.9 | −16.2 | −13.8 |
| Free cash flow | 22.9 | 29.1 | 61.3 | 39.0 | 9.1 | 0.8 | −40.1 | 110.1 | 47.8 | 171.4 |
| Growth | +26.8% | +111.1% | −36.4% | −76.6% | −91.6% | −5,339.1% | −56.6% | +258.7% | ||
| Buybacks | −2.5 | 0.0 | 0.0 | −1.0 | −1.5 | −0.9 | −2.0 | −5.0 | −11.0 | −12.2 |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −0.2 | −1.6 | −1.6 | −1.6 | −1.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.4 | 31.1 | 43.0 | 62.3 | 7.9 | 100.3 | 48.2 | 221.1 | 144.9 | 285.6 |
| Total debt | 0.0 | 73.3 | 70.6 | 185.7 | 185.7 | 287.4 | 286.5 | 285.7 | 318.3 | 309.1 |
| Net cash (debt) | 27.4 | −42.2 | −27.5 | −123.4 | −177.8 | −187.1 | −238.3 | −64.5 | −173.4 | −23.5 |
| Shareholders’ equity | 169.6 | 174.8 | 197.3 | 212.8 | 195.7 | 333.9 | 313.7 | 432.7 | 403.7 | 540.7 |
| Debt to equity | 0.00 | 0.42 | 0.36 | 0.87 | 0.95 | 0.86 | 0.91 | 0.66 | 0.79 | 0.57 |
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 | ||||||||||
| 27.4 | 31.1 | 43.0 | 62.3 | 7.9 | 100.3 | 48.2 | 221.1 | 144.9 | 285.6 | |
| 45.9 | 58.8 | 64.8 | 72.1 | 95.8 | 128.5 | 165.4 | 162.1 | 221.7 | 281.1 | |
| 26.2 | 37.7 | 40.5 | 48.2 | 60.8 | 81.7 | 105.4 | 111.2 | 136.8 | 143.1 | |
| 11.0 | 20.4 | 38.1 | 40.6 | 41.3 | 52.7 | 43.2 | 44.6 | 56.9 | 62.5 | |
| 1.8 | 1.8 | 3.6 | 3.6 | 3.6 | 27.9 | 28.2 | 28.2 | 60.0 | 62.5 | |
| 322.9 | 412.1 | 430.6 | 456.8 | 461.2 | 771.6 | 760.1 | 904.4 | 1,284.5 | 1,440.4 | |
| Growth | +27.7% | +4.5% | +6.1% | +1.0% | +67.3% | −1.5% | +19.0% | +42.0% | +12.1% | |
| Liabilities | ||||||||||
| 0.0 | 3.4 | 3.3 | 9.9 | 13.2 | 0.9 | 0.9 | 0.9 | 9.2 | 17.3 | |
| 0.0 | 69.9 | 67.3 | 175.8 | 172.4 | 286.5 | 285.7 | 284.8 | 309.1 | 291.8 | |
| calc | 0.0 | 73.3 | 70.6 | 185.7 | 185.7 | 287.4 | 286.5 | 285.7 | 318.3 | 309.1 |
| 153.2 | 237.4 | 233.3 | 244.0 | 265.5 | 412.9 | 421.5 | 446.8 | 855.9 | 899.7 | |
| Equity | ||||||||||
| −2.9 | −4.0 | 11.5 | 17.6 | −5.0 | −47.8 | −97.3 | −80.1 | −100.3 | −23.1 | |
| 169.6 | 174.8 | 197.3 | 212.8 | 195.7 | 333.9 | 313.7 | 432.7 | 403.7 | 540.7 | |
| Growth | +3.0% | +12.9% | +7.9% | −8.0% | +70.6% | −6.0% | +38.0% | −6.7% | +33.9% | |
| Per share and net cash | ||||||||||
| calc | 27.4 | −42.2 | −27.5 | −123.4 | −177.8 | −187.1 | −238.3 | −64.5 | −173.4 | −23.5 |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21.1 | 22.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 19.12 | 24.04 |
Lines marked calc are worked out here from filed figures; point at one for how.