Closing prices at the end of each trading day, from 25 May 2017. 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 | 132.9 | 176.7 | 226.7 | 260.4 | 304.6 | 369.3 | 468.0 | 545.4 | 617.0 | 726.9 |
| Growth | +33.0% | +28.3% | +14.8% | +17.0% | +21.2% | +26.7% | +16.5% | +13.1% | +17.8% | |
| Operating income | −11.4 | −31.8 | −46.7 | −50.5 | −37.9 | −83.9 | −145.0 | −108.0 | −60.9 | 0.6 |
| Net income | −12.5 | −31.0 | −49.5 | −50.7 | −33.5 | −88.6 | −150.9 | −111.4 | −92.3 | 1.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.77 | −0.48 | −1.25 | −2.08 | −1.52 | −1.26 | 0.02 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 62.3% | 63.5% | 62.5% | 64.0% | 70.9% | 71.8% | 71.5% | 70.6% | 72.7% | 72.5% |
| Operating margin | −8.6% | −18.0% | −20.6% | −19.4% | −12.4% | −22.7% | −31.0% | −19.8% | −9.9% | 0.1% |
| Net margin | −9.4% | −17.5% | −21.8% | −19.5% | −11.0% | −24.0% | −32.2% | −20.4% | −15.0% | 0.2% |
| Free cash flow margin | −6.6% | −5.4% | −16.9% | −15.9% | −2.9% | −16.2% | −24.7% | −22.0% | 0.5% | 8.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.8 | −9.1 | −31.3 | −8.9 | −7.6 | −53.9 | −106.6 | −110.4 | 6.9 | 62.9 |
| Capital expenditure | −1.0 | −0.4 | −7.0 | −32.4 | −1.3 | −6.1 | −9.1 | −9.6 | −3.8 | −3.3 |
| Free cash flow | −8.7 | −9.6 | −38.3 | −41.3 | −8.9 | −60.0 | −115.6 | −120.1 | 3.1 | 59.6 |
| Growth | +1,833.6% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −50.0 | −20.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.1 | 73.8 | 94.9 | 159.8 | 112.5 | 100.8 | 148.1 | 149.4 | 118.6 | 135.8 |
| Total debt | 20.0 | 0.0 | n/a | n/a | n/a | 0.0 | 118.1 | 206.6 | 250.4 | 240.8 |
| Net cash (debt) | 11.1 | 73.8 | n/a | n/a | n/a | 100.8 | 30.0 | −57.2 | −131.9 | −105.0 |
| Shareholders’ equity | −63.5 | 45.5 | 73.2 | 205.2 | 296.6 | 233.9 | 145.7 | 52.3 | −32.6 | −47.0 |
| Debt to equity | n/a | 0.00 | n/a | n/a | n/a | 0.00 | 0.81 | 3.95 | 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 | ||||||||||
| 31.1 | 73.8 | 94.9 | 159.8 | 112.5 | 100.8 | 148.1 | 149.4 | 118.6 | 135.8 | |
| 46.8 | 55.3 | 79.4 | 70.4 | 97.3 | 130.0 | 166.0 | 171.6 | 195.1 | 255.1 | |
| 3.1 | 2.7 | 7.5 | 39.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 0.0 | 4.9 | 27.8 | 26.3 | 27.1 | 25.6 | 28.8 | |
| 102.7 | 161.1 | 233.2 | 371.5 | 512.5 | 504.5 | 594.2 | 627.5 | 621.0 | 691.4 | |
| Growth | +56.8% | +44.8% | +59.3% | +38.0% | −1.6% | +17.8% | +5.6% | −1.0% | +11.3% | |
| Liabilities | ||||||||||
| 6.1 | 0.0 | n/a | n/a | n/a | 0.0 | 2.7 | 66.4 | 9.6 | 9.6 | |
| 13.9 | 0.0 | n/a | n/a | n/a | 0.0 | 115.4 | 140.2 | 240.8 | 231.2 | |
| calc | 20.0 | 0.0 | n/a | n/a | n/a | 0.0 | 118.1 | 206.6 | 250.4 | 240.8 |
| 110.8 | 115.5 | 160.0 | 166.2 | 215.9 | 270.6 | 448.5 | 575.2 | 653.7 | 738.4 | |
| Equity | ||||||||||
| −64.8 | −96.2 | −145.6 | −135.4 | −168.9 | −257.5 | −408.5 | −519.9 | −612.2 | −610.9 | |
| −63.5 | 45.5 | 73.2 | 205.2 | 296.6 | 233.9 | 145.7 | 52.3 | −32.6 | −47.0 | |
| Growth | +60.8% | +180.4% | +44.5% | −21.1% | −37.7% | −64.1% | −162.4% | |||
| Per share and net cash | ||||||||||
| calc | 11.1 | 73.8 | n/a | n/a | n/a | 100.8 | 30.0 | −57.2 | −131.9 | −105.0 |
| 34.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | 72.2 | 74.0 | 74.0 | |
| calc | −1.85 | n/a | n/a | n/a | n/a | n/a | n/a | 0.72 | −0.44 | −0.64 |
Lines marked calc are worked out here from filed figures; point at one for how.