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 | 105.6 | 143.8 | 190.1 | 256.0 | 310.1 | 359.4 | 471.9 | 620.4 | 794.2 | 950.8 |
| Growth | +36.2% | +32.2% | +34.7% | +21.1% | +15.9% | +31.3% | +31.5% | +28.0% | +19.7% | |
| Operating income | −8.4 | 9.3 | 19.7 | 6.5 | 9.8 | −11.9 | −72.4 | 1.0 | 135.6 | 152.9 |
| Net income | −8.3 | 9.7 | 20.0 | 36.3 | 158.4 | 1.0 | −68.1 | 2.7 | 204.1 | 140.9 |
| Growth | +105.5% | +81.7% | +336.6% | −99.4% | −6,726.4% | +7,452.5% | −30.9% | |||
| EPS, diluted | −0.25 | 0.28 | 0.56 | 1.02 | 4.44 | 0.03 | −1.95 | 0.07 | 5.55 | 3.88 |
| Growth | +100.0% | +82.1% | +335.3% | −99.3% | −6,600.0% | +7,828.6% | −30.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −8.0% | 6.5% | 10.3% | 2.5% | 3.2% | −3.3% | −15.3% | 0.2% | 17.1% | 16.1% |
| Net margin | −7.8% | 6.8% | 10.5% | 14.2% | 51.1% | 0.3% | −14.4% | 0.4% | 25.7% | 14.8% |
| Free cash flow margin | 6.9% | 18.9% | 18.0% | 12.0% | 9.4% | 7.6% | 4.0% | 8.3% | 23.4% | 25.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.5 | 29.4 | 36.3 | 38.9 | 48.3 | 35.4 | 25.4 | 60.3 | 188.2 | 242.1 |
| Capital expenditure | −4.2 | −2.2 | −2.1 | −8.1 | −19.0 | −8.1 | −6.5 | −9.0 | −2.0 | −3.2 |
| Free cash flow | 7.3 | 27.2 | 34.2 | 30.8 | 29.3 | 27.3 | 18.8 | 51.2 | 186.1 | 239.0 |
| Growth | +274.2% | +25.8% | −9.8% | −5.0% | −6.7% | −31.0% | +172.2% | +263.3% | +28.4% | |
| Buybacks | 0.0 | 0.0 | −21.6 | 0.0 | −4.2 | 0.0 | 0.0 | 0.0 | 0.0 | −145.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.7 | 16.1 | 74.1 | 15.8 | 140.3 | 57.8 | 70.8 | 49.5 | 42.5 | 107.0 |
| Total debt | n/a | 0.0 | 49.8 | 48.6 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 16.1 | 24.3 | −32.8 | 140.3 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 69.7 | 85.1 | 91.8 | 132.0 | 285.9 | 297.4 | 265.5 | 297.3 | 519.3 | 542.6 |
| Debt to equity | n/a | 0.00 | 0.54 | 0.37 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 11.5 | 29.4 | 36.3 | 38.9 | 48.3 | 35.4 | 25.4 | 60.3 | 188.2 | 242.1 | |
| Growth | +155.4% | +23.5% | +7.2% | +24.2% | −26.7% | −28.3% | +137.7% | +212.1% | +28.7% | |
| 9.9 | 12.7 | 14.6 | 22.4 | 26.8 | 29.0 | 30.8 | 29.0 | 19.5 | 22.7 | |
| Investment | ||||||||||
| −4.2 | −2.2 | −2.1 | −8.1 | −19.0 | −8.1 | −6.5 | −9.0 | −2.0 | −3.2 | |
| calc | 7.3 | 27.2 | 34.2 | 30.8 | 29.3 | 27.3 | 18.8 | 51.2 | 186.1 | 239.0 |
| Growth | +274.2% | +25.8% | −9.8% | −5.0% | −6.7% | −31.0% | +172.2% | +263.3% | +28.4% | |
| calc | 0.22 | 0.77 | 0.96 | 0.87 | 0.82 | 0.76 | 0.54 | 1.41 | 5.06 | 6.58 |
| −13.1 | −22.8 | −4.6 | −89.9 | 146.5 | −110.5 | −6.5 | −55.6 | −151.8 | 10.2 | |
| Financing | ||||||||||
| 0.2 | −1.1 | 26.3 | −7.3 | −70.4 | −7.3 | −6.2 | −26.0 | −43.4 | −187.9 | |
| 0.0 | 0.0 | −21.6 | 0.0 | −4.2 | 0.0 | 0.0 | 0.0 | 0.0 | −145.7 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.