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 | 120.2 | 101.7 | 91.7 | 113.4 | 144.9 | 243.2 | 350.9 | 482.3 | 611.6 | 764.2 |
| Growth | −15.4% | −9.9% | +23.7% | +27.7% | +67.9% | +44.3% | +37.4% | +26.8% | +25.0% | |
| Operating income | −15.4 | −9.0 | −22.4 | −47.3 | −58.9 | −128.1 | −147.0 | −173.4 | −136.2 | −82.1 |
| Net income | −29.9 | −2.3 | −29.0 | −57.0 | −79.0 | −143.0 | −151.3 | −186.6 | −162.1 | −143.4 |
| Growth | ||||||||||
| EPS, diluted | −3.49 | −1.08 | −1.20 | n/a | −1.18 | −1.49 | −1.46 | −1.54 | −1.13 | −0.96 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.3% | 67.1% | 69.0% | 68.4% | 70.8% | 64.9% | 66.4% | 64.3% | 69.4% | 69.6% |
| Operating margin | −12.8% | −8.8% | −24.5% | −41.7% | −40.6% | −52.7% | −41.9% | −36.0% | −22.3% | −10.7% |
| Net margin | −24.9% | −2.3% | −31.6% | −50.3% | −54.5% | −58.8% | −43.1% | −38.7% | −26.5% | −18.8% |
| Free cash flow margin | −15.7% | −16.0% | −35.0% | −40.7% | −48.0% | −58.3% | −35.5% | −33.0% | −20.9% | 0.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.0 | −8.7 | −25.6 | −33.1 | −46.4 | −73.3 | −75.1 | −78.5 | −44.7 | 45.2 |
| Capital expenditure | −8.9 | −7.6 | −6.5 | −13.0 | −23.1 | −68.5 | −49.5 | −80.5 | −83.2 | −42.5 |
| Free cash flow | −18.9 | −16.3 | −32.1 | −46.2 | −69.5 | −141.9 | −124.6 | −159.0 | −127.9 | 2.8 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −25.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.6 | 22.5 | 29.1 | 47.1 | 107.8 | 187.2 | 84.7 | 221.0 | 138.8 | 160.8 |
| Total debt | 46.2 | 41.1 | 45.6 | 53.9 | 42.2 | 326.8 | 364.5 | 512.8 | 576.2 | 565.9 |
| Net cash (debt) | −26.6 | −18.6 | −16.5 | −6.8 | 65.6 | −139.6 | −279.8 | −291.9 | −437.3 | −405.1 |
| Shareholders’ equity | −41.5 | −26.7 | 17.6 | 43.6 | 129.9 | 80.7 | −34.7 | 78.1 | −14.2 | 12.4 |
| Debt to equity | n/a | n/a | 2.59 | 1.24 | 0.32 | 4.05 | n/a | 6.57 | n/a | 45.54 |
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 | ||||||||||
| 120.2 | 101.7 | 91.7 | 113.4 | 144.9 | 243.2 | 350.9 | 482.3 | 611.6 | 764.2 | |
| Growth | −15.4% | −9.9% | +23.7% | +27.7% | +67.9% | +44.3% | +37.4% | +26.8% | +25.0% | |
| 44.1 | 33.5 | 28.5 | 35.8 | 42.4 | 85.5 | 117.8 | 172.1 | 187.3 | 232.3 | |
| 76.1 | 68.2 | 63.2 | 77.6 | 102.5 | 157.8 | 233.1 | 310.2 | 424.3 | 531.9 | |
| Growth | −10.4% | −7.3% | +22.7% | +32.1% | +53.9% | +47.7% | +33.1% | +36.8% | +25.4% | |
| 26.3 | 70.0 | 72.6 | 101.7 | 129.2 | 229.3 | 300.0 | 374.1 | 450.2 | 498.5 | |
| −15.4 | −9.0 | −22.4 | −47.3 | −58.9 | −128.1 | −147.0 | −173.4 | −136.2 | −82.1 | |
| Growth | ||||||||||
| −30.9 | −4.6 | −30.2 | −57.1 | −78.8 | −144.2 | −152.0 | −186.9 | −162.1 | −143.4 | |
| −4.6 | −0.0 | −1.4 | −0.2 | 0.1 | −1.1 | −0.7 | −0.3 | 0.1 | −0.0 | |
| −29.9 | −2.3 | −29.0 | −57.0 | −79.0 | −143.0 | −151.3 | −186.6 | −162.1 | −143.4 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −3.49 | −0.18 | −1.20 | n/a | −1.18 | −1.49 | −1.46 | −1.54 | −1.13 | −0.96 | |
| −3.49 | −1.08 | −1.20 | n/a | −1.18 | −1.49 | −1.46 | −1.54 | −1.13 | −0.96 | |
| Growth | ||||||||||
| 8.6 | 12.8 | 35.3 | n/a | 67.0 | 96.2 | 103.4 | 121.2 | 142.9 | 150.1 | |
| 8.6 | 13.3 | 35.3 | n/a | 67.0 | 96.2 | 103.4 | 121.2 | 142.9 | 150.1 | |
| Growth | +54.8% | +165.9% | +43.5% | +7.5% | +17.3% | +17.9% | +5.0% | |||
† The diluted share count jumps at 2017 and 2018 and 2020, 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.