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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 15.6% | 16.0% | 17.5% | 7.9% | −7.7% | −18.4% | −11.2% | 9.6% | 0.1% | 12.6% | |
| 6.7% | 9.2% | 9.9% | 1.5% | −12.5% | −25.9% | −19.8% | 4.1% | −3.6% | 10.8% | |
| 3.1% | −0.6% | 7.7% | 3.0% | −10.8% | −19.7% | −15.1% | 3.9% | −3.0% | 8.9% | |
| 17.8% | 16.4% | 30.4% | 18.9% | 4.4% | 0.4% | −12.7% | 22.6% | 7.8% | 19.4% | |
| Spending | ||||||||||
| 2.3% | 5.1% | 7.6% | 9.6% | 7.7% | 5.3% | 7.1% | 7.0% | 7.3% | 5.8% | |
| 21.6% | 17.9% | 21.9% | 27.0% | 31.2% | 39.0% | 39.2% | 33.2% | 40.6% | 36.0% | |
| 3.5% | 5.9% | 2.8% | 3.2% | 2.9% | 1.2% | 2.8% | 1.8% | 2.6% | 1.6% | |
| 54.7% | 106.6% | 22.7% | −93.0% | n/a | n/a | n/a | 5.5% | n/a | 18.2% | |
| Returns | ||||||||||
| 2.3% | −0.6% | 7.9% | 2.9% | −11.5% | −12.8% | −15.3% | 4.3% | −4.6% | 14.5% | |
| 1.2% | −0.3% | 3.6% | 1.3% | −4.9% | −5.5% | −6.3% | 2.1% | −1.4% | 5.4% | |
| Balance and payout | ||||||||||
| 0.00 | 0.42 | 0.36 | 0.87 | 0.95 | 0.86 | 0.91 | 0.66 | 0.79 | 0.57 | |
| 47.5% | 57.6% | 54.2% | 53.4% | 57.6% | 53.5% | 55.5% | 49.4% | 66.6% | 62.5% | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | 8.7% | n/a | 1.5% | |
| 10.9% | 0.0% | 0.0% | 2.6% | 16.7% | 141.2% | n/a | 6.0% | 26.3% | 7.8% | |