Closing prices at the end of each trading day, from 10 Nov 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 | 152.1 | 163.0 | 204.1 | 232.6 | 343.1 | 490.9 | 573.2 | 601.1 | 748.5 | 753.8 |
| Growth | +7.1% | +25.3% | +14.0% | +47.5% | +43.1% | +16.8% | +4.9% | +24.5% | +0.7% | |
| Operating income | 15.2 | 14.6 | 6.8 | −17.7 | −13.5 | −2.2 | −24.3 | −35.5 | −20.1 | −14.4 |
| Net income | 22.4 | 6.0 | 17.9 | 2.5 | −44.0 | −27.4 | 19.6 | −16.3 | −6.5 | −12.9 |
| Growth | −73.3% | +200.2% | −86.1% | −1,863.3% | −183.5% | |||||
| EPS, diluted | 1.51 | 0.37 | 0.85 | 0.10 | −1.83 | −1.09 | −0.48 | −0.64 | −0.24 | −0.43 |
| Growth | −75.5% | +129.7% | −88.2% | −1,930.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.0% | 45.2% | 47.0% | 46.3% | 44.9% | 43.6% | 41.6% | 39.3% | 37.4% | 39.1% |
| Operating margin | 10.0% | 9.0% | 3.3% | −7.6% | −3.9% | −0.5% | −4.2% | −5.9% | −2.7% | −1.9% |
| Net margin | 14.7% | 3.7% | 8.8% | 1.1% | −12.8% | −5.6% | 3.4% | −2.7% | −0.9% | −1.7% |
| Free cash flow margin | 0.9% | 5.9% | 6.0% | −10.1% | −2.3% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.2 | 14.6 | 24.6 | −1.3 | 4.5 | 40.8 | 34.9 | 39.0 | 83.9 | 89.5 |
| Capital expenditure | −3.8 | −5.0 | −12.4 | −22.2 | −12.3 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 1.3 | 9.6 | 12.2 | −23.5 | −7.8 | n/a | n/a | n/a | n/a | n/a |
| Growth | +625.8% | +27.2% | −292.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.8 | 37.6 | 41.3 | 184.4 | 72.2 | 331.5 | 113.6 | 132.0 | 81.8 | 102.8 |
| Total debt | n/a | n/a | n/a | 0.0 | 282.2 | 486.4 | 480.5 | 418.5 | 281.3 | 247.6 |
| Net cash (debt) | n/a | n/a | n/a | 184.4 | −210.0 | −155.0 | −366.9 | −286.5 | −199.5 | −144.8 |
| Shareholders’ equity | −22.4 | 76.7 | 108.8 | 270.1 | 429.9 | 412.6 | 272.2 | 297.4 | 312.5 | 400.0 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.66 | 1.18 | 1.77 | 1.41 | 0.90 | 0.62 |
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 | ||||||||||
| 6.8 | 37.6 | 41.3 | 184.4 | 72.2 | 331.5 | 113.6 | 132.0 | 81.8 | 102.8 | |
| 16.8 | 21.2 | 24.0 | 30.2 | 55.2 | 61.6 | 74.5 | 78.2 | 86.5 | 91.4 | |
| 11.2 | 14.9 | 25.1 | 41.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 6.9 | 6.9 | 6.9 | 6.9 | 372.2 | 344.4 | 326.4 | 335.9 | 317.2 | 356.8 | |
| 70.0 | 104.5 | 150.4 | 341.4 | 890.6 | 1,065.5 | 929.3 | 1,101.0 | 989.2 | 1,052.6 | |
| Growth | +49.3% | +44.0% | +127.0% | +160.9% | +19.6% | −12.8% | +18.5% | −10.2% | +6.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | 282.2 | 486.4 | 480.5 | 418.5 | 281.3 | 247.6 | |
| calc | n/a | n/a | n/a | 0.0 | 282.2 | 486.4 | 480.5 | 418.5 | 281.3 | 247.6 |
| 70.5 | 27.8 | 41.7 | 71.3 | 460.7 | 652.9 | 657.1 | 803.7 | 676.6 | 652.7 | |
| Equity | ||||||||||
| −31.7 | −25.8 | −7.8 | −5.5 | −49.5 | −76.9 | −48.5 | −64.9 | −71.4 | −84.3 | |
| −22.4 | 76.7 | 108.8 | 270.1 | 429.9 | 412.6 | 272.2 | 297.4 | 312.5 | 400.0 | |
| Growth | +41.8% | +148.3% | +59.2% | −4.0% | −34.0% | +9.3% | +5.1% | +28.0% | ||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 184.4 | −210.0 | −155.0 | −366.9 | −286.5 | −199.5 | −144.8 |
Lines marked calc are worked out here from filed figures; point at one for how.