Closing prices at the end of each trading day, from 28 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 | 128.0 | 175.6 | 227.8 | 289.0 | 351.7 | 425.7 | 522.9 | 590.0 | 653.3 | 700.4 |
| Growth | +37.2% | +29.7% | +26.9% | +21.7% | +21.0% | +22.8% | +12.8% | +10.7% | +7.2% | |
| Operating income | −23.2 | −30.4 | −29.8 | −27.9 | −19.9 | −38.6 | −56.2 | 14.3 | 18.5 | 25.6 |
| Net income | −26.3 | −33.4 | −28.7 | −32.5 | −46.9 | −115.2 | −29.4 | 52.8 | 161.2 | 24.5 |
| Growth | +205.1% | −84.8% | ||||||||
| EPS, diluted | −0.62 | −0.64 | −0.53 | −0.59 | −0.83 | −1.97 | −0.49 | 0.81 | 1.45 | 0.39 |
| Growth | +79.0% | −73.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 76.4% | 76.4% | 77.7% | 79.6% | 80.4% | 77.0% | 75.3% | 75.1% | 75.2% | 75.2% |
| Operating margin | −18.1% | −17.3% | −13.1% | −9.7% | −5.7% | −9.1% | −10.7% | 2.4% | 2.8% | 3.6% |
| Net margin | −20.6% | −19.0% | −12.6% | −11.3% | −13.3% | −27.1% | −5.6% | 9.0% | 24.7% | 3.5% |
| Free cash flow margin | −5.1% | 1.4% | 4.3% | 8.7% | 13.7% | 16.8% | 8.6% | 20.5% | 28.9% | 23.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.8 | 6.4 | 16.1 | 29.7 | 54.7 | 80.1 | 56.0 | 126.6 | 190.8 | 169.6 |
| Capital expenditure | −1.7 | −4.0 | −6.3 | −4.6 | −6.5 | −8.7 | −11.0 | −6.0 | −2.1 | −8.1 |
| Free cash flow | −6.5 | 2.4 | 9.9 | 25.1 | 48.2 | 71.4 | 45.0 | 120.7 | 188.7 | 161.5 |
| Growth | +306.9% | +154.6% | +92.2% | +48.0% | −36.9% | +167.9% | +56.4% | −14.4% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −235.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.1 | 31.1 | 46.2 | 120.2 | 367.4 | 539.7 | 201.0 | 271.1 | 885.9 | 390.0 |
| Shareholders’ equity | 308.0 | 315.9 | 319.3 | 398.6 | 422.1 | 325.0 | 111.9 | 260.9 | 446.7 | 332.3 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −4.8 | 6.4 | 16.1 | 29.7 | 54.7 | 80.1 | 56.0 | 126.6 | 190.8 | 169.6 | |
| Growth | +151.2% | +84.2% | +84.1% | +46.3% | −30.1% | +126.0% | +50.7% | −11.1% | ||
| Investment | ||||||||||
| −1.7 | −4.0 | −6.3 | −4.6 | −6.5 | −8.7 | −11.0 | −6.0 | −2.1 | −8.1 | |
| calc | −6.5 | 2.4 | 9.9 | 25.1 | 48.2 | 71.4 | 45.0 | 120.7 | 188.7 | 161.5 |
| Growth | +306.9% | +154.6% | +92.2% | +48.0% | −36.9% | +167.9% | +56.4% | −14.4% | ||
| calc | −0.15 | 0.05 | 0.18 | 0.45 | 0.85 | 1.22 | 0.76 | 1.67 | 2.57 | 2.45 |
| −119.7 | −7.0 | −16.0 | −408.5 | 173.6 | −506.9 | −395.6 | −62.5 | 924.4 | −425.3 | |
| Financing | ||||||||||
| 131.4 | 9.6 | 14.5 | 452.5 | 18.9 | 599.2 | 1.4 | 6.1 | −500.1 | −240.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −235.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.