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 | 40.6 | 48.3 | 76.6 | 127.1 | 192.2 | 296.4 | 321.8 | 280.3 | 333.8 | 379.8 |
| Growth | +18.9% | +58.4% | +66.0% | +51.3% | +54.2% | +8.6% | −12.9% | +19.1% | +13.8% | |
| Operating income | −37.3 | −20.3 | −15.6 | −24.5 | −22.5 | −29.7 | −77.2 | −203.4 | 40.8 | −30.8 |
| Net income | −39.5 | −55.5 | −46.8 | −22.0 | −18.7 | −30.7 | −76.6 | −190.3 | 52.5 | −21.4 |
| Growth | −140.6% | |||||||||
| EPS, diluted | −2.39 | −2.38 | −1.31 | −0.52 | −0.40 | −0.59 | −1.44 | −3.54 | 0.93 | −0.40 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 55.8% | 56.9% | 64.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −91.9% | −42.0% | −20.3% | −19.3% | −11.7% | −10.0% | −24.0% | −72.5% | 12.2% | −8.1% |
| Net margin | −97.1% | −114.8% | −61.1% | −17.3% | −9.7% | −10.3% | −23.8% | −67.9% | 15.7% | −5.6% |
| Free cash flow margin | −42.0% | −30.0% | −7.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.5 | −14.3 | −4.0 | −2.8 | 33.4 | −19.3 | −25.2 | −18.4 | 38.0 | 42.0 |
| Capital expenditure | −0.5 | −0.2 | −2.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −17.1 | −14.5 | −6.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −0.6 | −27.5 | −0.5 | −87.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.3 | 16.9 | 64.6 | 38.2 | 134.7 | 348.5 | 89.9 | 82.2 | 114.7 | 65.4 |
| Total debt | 23.9 | 34.1 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −6.7 | −17.2 | 64.6 | 38.2 | 134.7 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 19.5 | −6.1 | 95.9 | 99.0 | 277.7 | 465.9 | 430.9 | 261.3 | 378.4 | 303.1 |
| Debt to equity | 1.23 | n/a | 0.00 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| n/a | 55.8% | 56.9% | 64.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| −91.9% | −42.0% | −20.3% | −19.3% | −11.7% | −10.0% | −24.0% | −72.5% | 12.2% | −8.1% | |
| −101.8% | −118.5% | −63.0% | −18.8% | −10.3% | −10.8% | −23.7% | −67.8% | 15.8% | −5.6% | |
| −97.1% | −114.8% | −61.1% | −17.3% | −9.7% | −10.3% | −23.8% | −67.9% | 15.7% | −5.6% | |
| −42.0% | −30.0% | −7.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 30.5% | 25.6% | 19.0% | 24.2% | 25.5% | 25.8% | 28.1% | 29.4% | 21.7% | 18.8% | |
| 51.0% | 41.6% | 30.0% | 28.8% | 25.4% | 25.3% | 31.2% | 42.4% | 37.5% | 28.3% | |
| 1.4% | 0.4% | 2.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.6% | n/a | |
| Returns | ||||||||||
| −202.6% | n/a | −48.7% | −22.2% | −6.7% | −6.6% | −17.8% | −72.8% | 13.9% | −7.0% | |
| −51.4% | −66.4% | −35.8% | −14.5% | −5.1% | −5.4% | −14.1% | −40.8% | 10.7% | −5.2% | |
| Balance and payout | ||||||||||
| 1.23 | n/a | 0.00 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| 74.2% | 107.1% | 26.6% | 34.8% | 24.6% | 17.8% | 20.6% | 44.0% | 22.9% | 26.7% | |