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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 24.4 | −62.8 | 3.6 | 4.7 | 51.4 | 56.8 | 27.2 | 56.3 | 68.4 | 135.0 | |
| Growth | −357.1% | +30.7% | +1,004.6% | +10.5% | −52.1% | +106.9% | +21.6% | +97.3% | ||
| n/a | n/a | n/a | n/a | n/a | n/a | 14.3 | 16.6 | 19.6 | 17.7 | |
| Investment | ||||||||||
| −9.8 | −8.0 | −10.4 | −13.4 | −7.8 | −10.5 | −14.1 | −17.9 | −18.1 | −19.4 | |
| calc | 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% | ||||
| calc | n/a | n/a | −0.13 | −0.16 | 0.70 | 0.68 | 0.19 | 0.55 | 0.76 | 1.67 |
| 12.1 | 19.7 | −0.1 | −13.4 | −60.8 | −110.7 | −24.1 | −6.2 | −109.5 | −6.4 | |
| Financing | ||||||||||
| −9.2 | 32.0 | 7.5 | 6.0 | 42.1 | 24.4 | 25.1 | −65.9 | 20.9 | −28.4 | |
| −12.8 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −86.4 | −10.7 | −93.6 | |
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.