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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 76.4% | 76.4% | 77.7% | 79.6% | 80.4% | 77.0% | 75.3% | 75.1% | 75.2% | 75.2% | |
| −18.1% | −17.3% | −13.1% | −9.7% | −5.7% | −9.1% | −10.7% | 2.4% | 2.8% | 3.6% | |
| −27.3% | −18.7% | −12.2% | −10.5% | −11.0% | −23.7% | −9.1% | 10.3% | 19.1% | 6.9% | |
| −20.6% | −19.0% | −12.6% | −11.3% | −13.3% | −27.1% | −5.6% | 9.0% | 24.7% | 3.5% | |
| −5.1% | 1.4% | 4.3% | 8.7% | 13.7% | 16.8% | 8.6% | 20.5% | 28.9% | 23.1% | |
| Spending | ||||||||||
| 16.5% | 13.6% | 13.5% | 14.9% | 16.1% | 18.2% | 20.8% | 17.5% | 15.5% | 15.6% | |
| 21.8% | 20.9% | 20.7% | 19.4% | 20.4% | 20.3% | 15.3% | 12.1% | 18.6% | 17.0% | |
| 1.3% | 2.3% | 2.8% | 1.6% | 1.9% | 2.1% | 2.1% | 1.0% | 0.3% | 1.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.4% | −34.5% | 43.5% | |
| Returns | ||||||||||
| −8.5% | −10.6% | −9.0% | −8.2% | −11.1% | −35.4% | −26.3% | 20.3% | 36.1% | 7.4% | |
| −6.3% | −7.2% | −5.8% | −3.2% | −4.2% | −6.3% | −1.5% | 2.5% | 8.8% | 1.4% | |
| Balance and payout | ||||||||||
| 30.7% | 31.1% | 34.4% | 60.2% | 61.0% | 80.5% | 93.0% | 86.2% | 73.5% | 78.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 145.9% | |