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 | 117.7 | 111.6 | 104.4 | 139.4 | 100.3 | 121.6 | 180.4 | 238.7 | 452.7 | 271.1 |
| Growth | −5.2% | −6.5% | +33.6% | −28.1% | +21.3% | +48.3% | +32.4% | +89.6% | −40.1% | |
| Operating income | −11.2 | −19.1 | −33.9 | −14.2 | −21.6 | −40.6 | −79.2 | −49.2 | 54.5 | −378.2 |
| Net income | −12.0 | −19.3 | −34.4 | −14.6 | −21.8 | −37.1 | −82.7 | −45.8 | 13.4 | −389.6 |
| Growth | −3,012.5% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.83 | −1.22 | −2.10 | −0.66 | 0.17 | −4.73 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.8% | 16.7% | 12.1% | 18.9% | 14.6% | 8.2% | 2.8% | 23.8% | 40.4% | 17.0% |
| Operating margin | −9.5% | −17.1% | −32.5% | −10.2% | −21.5% | −33.4% | −43.9% | −20.6% | 12.0% | −139.5% |
| Net margin | −10.2% | −17.3% | −33.0% | −10.5% | −21.7% | −30.5% | −45.9% | −19.2% | 3.0% | −143.7% |
| Free cash flow margin | −11.7% | −9.6% | −11.7% | −2.3% | −13.3% | −26.6% | −151.0% | −91.3% | −9.0% | −1.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.6 | −4.6 | −8.7 | −1.1 | −9.9 | −18.6 | −94.4 | −42.6 | 45.5 | 32.9 |
| Capital expenditure | −13.2 | −6.1 | −3.6 | −2.1 | −3.4 | −13.8 | −178.0 | −175.5 | −86.3 | −37.4 |
| Free cash flow | −13.8 | −10.7 | −12.2 | −3.2 | −13.3 | −32.4 | −272.4 | −218.1 | −40.7 | −4.6 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.1 | 10.7 | 3.3 | 3.6 | 16.5 | 76.6 | 281.3 | 139.7 | 220.9 | 156.9 |
| Total debt | n/a | n/a | n/a | n/a | 3.7 | n/a | n/a | n/a | 114.7 | 90.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 12.8 | n/a | n/a | n/a | 106.2 | 66.3 |
| Shareholders’ equity | 115.6 | 100.9 | 70.3 | 59.0 | 67.9 | 128.4 | 447.4 | 488.1 | 614.7 | 235.5 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.05 | n/a | n/a | n/a | 0.19 | 0.38 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 117.7 | 111.6 | 104.4 | 139.4 | 100.3 | 121.6 | 180.4 | 238.7 | 452.7 | 271.1 | |
| Growth | −5.2% | −6.5% | +33.6% | −28.1% | +21.3% | +48.3% | +32.4% | +89.6% | −40.1% | |
| n/a | n/a | n/a | n/a | 85.7 | 111.7 | 175.4 | 181.8 | 269.8 | 225.1 | |
| 23.3 | 18.7 | 12.7 | 26.3 | 14.6 | 9.9 | 5.0 | 56.9 | 182.9 | 46.0 | |
| Growth | −19.9% | −32.1% | +107.5% | −44.5% | −31.9% | −49.9% | +1,043.9% | +221.3% | −74.9% | |
| 5.3 | 6.2 | 6.3 | 8.4 | 8.7 | 11.4 | 16.9 | 16.4 | 18.1 | 13.4 | |
| 17.4 | 19.0 | 19.1 | 16.5 | 15.7 | 22.5 | 38.5 | 56.8 | 71.1 | 55.8 | |
| −11.2 | −19.1 | −33.9 | −14.2 | −21.6 | −40.6 | −79.2 | −49.2 | 54.5 | −378.2 | |
| Growth | −793.6% | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | −82.7 | −45.8 | 15.1 | −387.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 1.7 | 2.4 | |
| −12.0 | −19.3 | −34.4 | −14.6 | −21.8 | −37.1 | −82.7 | −45.8 | 13.4 | −389.6 | |
| Growth | −3,012.5% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −0.83 | −1.22 | −2.10 | −0.66 | 0.17 | −4.73 | |
| n/a | n/a | n/a | n/a | −0.83 | −1.22 | −2.10 | −0.66 | 0.17 | −4.73 | |
| Growth | −2,882.4% | |||||||||
| n/a | n/a | n/a | n/a | 26.4 | 30.4 | 39.4 | 69.4 | 77.5 | 82.3 | |
| n/a | n/a | n/a | n/a | 26.4 | 30.4 | 39.4 | 69.4 | 80.3 | 82.3 | |
| Growth | +15.4% | +29.3% | +76.4% | +15.7% | +2.5% | |||||
† The diluted share count jumps at 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.