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 | 155.1 | 174.7 | 201.6 | 230.8 | 206.5 | 274.3 | 330.4 | 399.2 | 465.3 | 534.5 |
| Growth | +12.6% | +15.4% | +14.5% | −10.5% | +32.8% | +20.4% | +20.8% | +16.5% | +14.9% | |
| Operating income | −31.1 | −25.0 | −17.1 | −33.1 | −44.2 | 55.2 | −42.7 | −26.7 | −40.0 | −9.4 |
| Net income | −33.3 | −26.9 | −21.1 | −35.2 | −48.2 | 50.2 | −46.5 | −30.4 | −44.7 | −11.4 |
| Growth | −192.6% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.94 | −1.14 | 1.09 | −1.02 | −0.66 | −0.95 | −0.24 |
| Growth | −193.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.6% | 72.2% | 73.0% | 73.8% | 72.3% | 75.0% | 74.4% | 75.2% | 74.7% | 75.0% |
| Operating margin | −20.1% | −14.3% | −8.5% | −14.4% | −21.4% | 20.1% | −12.9% | −6.7% | −8.6% | −1.8% |
| Net margin | −21.5% | −15.4% | −10.5% | −15.2% | −23.3% | 18.3% | −14.1% | −7.6% | −9.6% | −2.1% |
| Free cash flow margin | −14.7% | −8.8% | −5.1% | −12.1% | −12.2% | −8.6% | −11.8% | −1.9% | 0.2% | 9.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.1 | −8.9 | −4.2 | −15.8 | −19.9 | −13.8 | −22.1 | 4.5 | 12.2 | 57.3 |
| Capital expenditure | −7.7 | −6.4 | −6.2 | −12.2 | −5.3 | −9.8 | −16.9 | −12.0 | −11.5 | −9.1 |
| Free cash flow | −22.8 | −15.3 | −10.4 | −28.0 | −25.1 | −23.5 | −39.0 | −7.5 | 0.7 | 48.3 |
| Growth | +6,381.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.2 | 21.8 | 32.2 | 28.5 | 41.9 | 43.7 | 58.1 | 84.3 | 122.7 | 167.4 |
| Total debt | 23.9 | 24.1 | 35.6 | 59.6 | 60.1 | 59.7 | 56.8 | 60.6 | 61.9 | 61.9 |
| Net cash (debt) | 0.3 | −2.3 | −3.3 | −31.2 | −18.2 | −16.1 | 1.3 | 23.7 | 60.9 | 105.6 |
| Shareholders’ equity | 168.4 | 161.2 | 249.4 | 247.3 | 412.4 | 483.8 | 456.8 | 466.2 | 461.0 | 491.9 |
| Debt to equity | 0.14 | 0.15 | 0.14 | 0.24 | 0.15 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 |
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 | ||||||||||
| 24.2 | 21.8 | 32.2 | 28.5 | 41.9 | 43.7 | 58.1 | 84.3 | 122.7 | 167.4 | |
| 21.1 | 23.1 | 25.2 | 28.0 | 23.1 | 33.0 | 42.7 | 52.5 | 60.3 | 66.7 | |
| 17.7 | 22.5 | 22.5 | 29.4 | 35.0 | 39.0 | 45.9 | 67.9 | 75.3 | 78.5 | |
| 30.0 | 28.7 | 27.1 | 32.6 | 28.3 | 31.4 | n/a | n/a | n/a | n/a | |
| 105.3 | 105.3 | 105.3 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | 234.8 | |
| 276.4 | 267.7 | 356.8 | 557.9 | 714.5 | 615.3 | 585.4 | 613.9 | 609.3 | 654.2 | |
| Growth | −3.2% | +33.3% | +56.4% | +28.1% | −13.9% | −4.9% | +4.9% | −0.7% | +7.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 6.7 | n/a | n/a | n/a | n/a | n/a | |
| 23.9 | 24.1 | 35.6 | 59.6 | 53.4 | 59.7 | 56.8 | 60.6 | 61.9 | 61.9 | |
| calc | 23.9 | 24.1 | 35.6 | 59.6 | 60.1 | 59.7 | 56.8 | 60.6 | 61.9 | 61.9 |
| 108.0 | 106.5 | 107.4 | 310.5 | 302.1 | 131.6 | 128.7 | 147.8 | 148.4 | 162.2 | |
| Equity | ||||||||||
| −199.0 | −225.9 | −247.0 | −282.2 | −330.4 | −280.2 | −326.6 | −357.1 | −401.8 | −413.2 | |
| 168.4 | 161.2 | 249.4 | 247.3 | 412.4 | 483.8 | 456.8 | 466.2 | 461.0 | 491.9 | |
| Growth | −4.3% | +54.7% | −0.8% | +66.7% | +17.3% | −5.6% | +2.1% | −1.1% | +6.7% | |
| Per share and net cash | ||||||||||
| calc | 0.3 | −2.3 | −3.3 | −31.2 | −18.2 | −16.1 | 1.3 | 23.7 | 60.9 | 105.6 |
| 33.3 | 34.6 | 38.6 | 39.7 | 45.3 | 46.0 | 46.6 | 47.5 | 48.9 | 49.8 | |
| calc | 5.05 | 4.66 | 6.46 | 6.24 | 9.09 | 10.51 | 9.81 | 9.81 | 9.43 | 9.88 |
Lines marked calc are worked out here from filed figures; point at one for how.