Closing prices at the end of each trading day, from 3 Aug 2018. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 370.7 | 464.9 | 370.0 | 357.2 | 435.1 | 490.4 | 491.2 | 510.9 | 529.3 |
| Growth | +25.4% | −20.4% | −3.5% | +21.8% | +12.7% | +0.2% | +4.0% | +3.6% | |
| Operating income | 5.7 | −74.8 | −85.2 | −104.9 | −60.1 | −56.9 | −24.9 | −34.9 | 6.1 |
| Net income | 6.5 | −75.5 | −86.0 | −101.3 | −56.0 | −56.6 | −22.0 | −30.5 | 14.9 |
| Growth | −1,252.6% | ||||||||
| EPS, diluted | 0.11 | −1.12 | −1.14 | −1.30 | −0.68 | −0.65 | −0.24 | −0.31 | 0.14 |
| Growth | −1,118.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.6% | 19.8% | 9.7% | 15.5% | 24.8% | 27.7% | 34.1% | 36.7% | 44.0% |
| Operating margin | 1.5% | −16.1% | −23.0% | −29.4% | −13.8% | −11.6% | −5.1% | −6.8% | 1.1% |
| Net margin | 1.8% | −16.2% | −23.2% | −28.3% | −12.9% | −11.5% | −4.5% | −6.0% | 2.8% |
| Free cash flow margin | −11.5% | −8.5% | 0.7% | −14.1% | −5.9% | −9.8% | 7.2% | 9.5% | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −39.0 | −17.7 | 9.2 | −46.5 | −23.2 | −46.0 | 38.3 | 51.3 | 78.7 |
| Capital expenditure | −3.6 | −21.7 | −6.7 | −3.9 | −2.3 | −2.0 | −2.8 | −2.7 | n/a |
| Free cash flow | −42.6 | −39.4 | 2.5 | −50.4 | −25.5 | −48.0 | 35.5 | 48.6 | n/a |
| Growth | −2,111.2% | +37.1% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −4.4 | −45.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 151.3 | 236.7 | 186.1 | 175.7 | 84.0 | 56.5 | 82.0 | 146.4 |
| Shareholders’ equity | 125.4 | 269.5 | 203.4 | 133.8 | 112.7 | 87.7 | 103.3 | 100.9 | 127.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.1 | 151.3 | 236.7 | 186.1 | 175.7 | 84.0 | 56.5 | 82.0 | 146.4 | |
| 157.7 | 166.0 | 127.3 | 77.6 | 79.6 | 66.0 | 65.4 | 57.3 | 39.7 | |
| 83.0 | 124.8 | 68.6 | 64.7 | 38.4 | 46.6 | 38.4 | 40.6 | 41.2 | |
| 3.9 | 49.4 | 21.4 | 15.8 | 9.6 | 7.3 | 4.8 | 4.8 | 13.2 | |
| 15.6 | 15.6 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | |
| 269.8 | 595.9 | 542.7 | 414.0 | 347.5 | 272.2 | 285.5 | 298.4 | 310.5 | |
| Growth | +120.9% | −8.9% | −23.7% | −16.1% | −21.7% | +4.9% | +4.5% | +4.1% | |
| Liabilities | |||||||||
| 144.4 | 326.4 | 339.3 | 280.2 | 234.8 | 184.5 | 182.3 | 197.5 | 182.7 | |
| Equity | |||||||||
| 125.4 | −45.8 | −131.5 | −232.8 | −288.8 | −345.4 | −367.5 | −398.0 | −383.0 | |
| 125.4 | 269.5 | 203.4 | 133.8 | 112.7 | 87.7 | 103.3 | 100.9 | 127.8 | |
| Growth | +114.9% | −24.5% | −34.2% | −15.8% | −22.2% | +17.8% | −2.3% | +26.7% | |
| Per share and net cash | |||||||||
| n/a | 74.2 | 75.8 | 79.3 | 84.5 | 88.9 | 95.4 | 100.9 | 105.0 | |
| calc | n/a | 3.63 | 2.68 | 1.69 | 1.33 | 0.99 | 1.08 | 1.00 | 1.22 |
Lines marked calc are worked out here from filed figures; point at one for how.