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 | 458.8 | 510.4 | 441.3 | 424.3 | 541.2 | 679.4 | 867.8 | 1,039.6 | 831.5 | 1,000.0 |
| Growth | +11.2% | −13.5% | −3.8% | +27.6% | +25.5% | +27.7% | +19.8% | −20.0% | +20.3% | |
| Operating income | −28.1 | −81.6 | −18.5 | −15.4 | 36.8 | 73.9 | 52.6 | 25.6 | −43.0 | 21.0 |
| Net income | −27.4 | −83.0 | −19.3 | −17.7 | 33.5 | 238.4 | 41.0 | 29.3 | −29.7 | 17.9 |
| Growth | +611.9% | −82.8% | −28.5% | −201.4% | ||||||
| EPS, diluted | n/a | n/a | −0.37 | −0.32 | 0.54 | 3.51 | 0.60 | 0.42 | −0.45 | 0.26 |
| Growth | +550.0% | −82.9% | −30.0% | −207.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.9% | 33.9% | 44.7% | 44.3% | 49.3% | 52.5% | 50.2% | 49.9% | 54.6% | 56.8% |
| Operating margin | −6.1% | −16.0% | −4.2% | −3.6% | 6.8% | 10.9% | 6.1% | 2.5% | −5.2% | 2.1% |
| Net margin | −6.0% | −16.3% | −4.4% | −4.2% | 6.2% | 35.1% | 4.7% | 2.8% | −3.6% | 1.8% |
| Free cash flow margin | 3.2% | −13.9% | −1.6% | −2.1% | 8.1% | 6.8% | 1.5% | 3.7% | 6.1% | 11.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.4 | −62.8 | 3.6 | 4.7 | 51.4 | 56.8 | 27.2 | 56.3 | 68.4 | 135.0 |
| Capital expenditure | −9.8 | −8.0 | −10.4 | −13.4 | −7.8 | −10.5 | −14.1 | −17.9 | −18.1 | −19.4 |
| Free cash flow | 14.6 | −70.8 | −6.9 | −8.7 | 43.6 | 46.3 | 13.1 | 38.4 | 50.3 | 115.5 |
| Growth | −585.6% | +6.3% | −71.7% | +192.7% | +31.1% | +129.4% | ||||
| Buybacks | −12.8 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −86.4 | −10.7 | −93.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.4 | 39.8 | 49.6 | 46.8 | 80.8 | 51.3 | 79.1 | 63.4 | 43.2 | 143.1 |
| Shareholders’ equity | 213.0 | 145.0 | 151.9 | 154.0 | 280.3 | 568.4 | 679.6 | 719.0 | 780.9 | 859.2 |
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 | ||||||||||
| 458.8 | 510.4 | 441.3 | 424.3 | 541.2 | 679.4 | 867.8 | 1,039.6 | 831.5 | 1,000.0 | |
| Growth | +11.2% | −13.5% | −3.8% | +27.6% | +25.5% | +27.7% | +19.8% | −20.0% | +20.3% | |
| 257.6 | 337.5 | 243.9 | 236.4 | 274.2 | 322.8 | 432.4 | 521.3 | 377.9 | 431.7 | |
| 201.2 | 172.9 | 197.4 | 187.9 | 267.0 | 356.6 | 435.4 | 518.3 | 453.6 | 568.3 | |
| Growth | −14.1% | +14.2% | −4.8% | +42.1% | +33.5% | +22.1% | +19.0% | −12.5% | +25.3% | |
| 106.9 | 127.5 | 90.0 | 81.2 | 85.3 | 101.7 | 132.0 | 177.8 | 179.9 | 190.4 | |
| 41.6 | 39.9 | 40.5 | 37.1 | 44.4 | 55.8 | 76.3 | 100.4 | 98.9 | 108.3 | |
| −28.1 | −81.6 | −18.5 | −15.4 | 36.8 | 73.9 | 52.6 | 25.6 | −43.0 | 21.0 | |
| Growth | +100.7% | −28.8% | −51.4% | −268.2% | ||||||
| −27.1 | −81.8 | −18.8 | −16.5 | 34.3 | 72.7 | 54.0 | 34.8 | −31.6 | 34.2 | |
| 0.3 | 1.2 | 0.5 | 1.2 | 0.8 | −165.7 | 13.0 | 5.4 | −1.9 | 16.3 | |
| −27.4 | −83.0 | −19.3 | −17.7 | 33.5 | 238.4 | 41.0 | 29.3 | −29.7 | 17.9 | |
| Growth | +611.9% | −82.8% | −28.5% | −201.4% | ||||||
| Per share | ||||||||||
| n/a | n/a | −0.37 | −0.32 | 0.57 | 3.77 | 0.63 | 0.44 | −0.45 | 0.27 | |
| n/a | n/a | −0.37 | −0.32 | 0.54 | 3.51 | 0.60 | 0.42 | −0.45 | 0.26 | |
| Growth | +550.0% | −82.9% | −30.0% | −207.1% | ||||||
| n/a | n/a | 52.6 | 55.0 | 59.1 | 63.3 | 65.1 | 66.0 | 65.9 | 66.0 | |
| n/a | n/a | 52.6 | 55.0 | 62.0 | 67.9 | 68.9 | 69.3 | 65.9 | 69.3 | |
| Growth | +4.5% | +12.7% | +9.4% | +1.6% | +0.6% | −5.0% | +5.2% | |||