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 | 39.3 | 51.3 | 76.1 | 93.8 | 114.2 | 159.5 | 188.3 | 186.8 | 201.3 | 233.8 |
| Growth | +30.7% | +48.2% | +23.3% | +21.8% | +39.6% | +18.1% | −0.8% | +7.8% | +16.1% | |
| Operating income | −61.4 | −57.5 | −55.0 | −66.2 | −58.3 | −48.9 | −34.1 | −30.1 | −14.2 | −8.7 |
| Net income | −62.9 | −60.6 | −57.6 | −71.2 | −59.9 | −54.4 | −42.8 | −37.5 | −20.9 | −15.6 |
| Growth | ||||||||||
| EPS, diluted | −0.62 | −0.56 | −0.44 | n/a | −0.37 | −0.32 | −0.24 | −0.21 | −0.11 | −0.08 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −156.5% | −112.1% | −72.3% | −70.6% | −51.1% | −30.7% | −18.1% | −16.1% | −7.1% | −3.7% |
| Net margin | −160.2% | −118.0% | −75.7% | −76.0% | −52.4% | −34.1% | −22.7% | −20.1% | −10.4% | −6.7% |
| Free cash flow margin | −137.7% | −102.5% | −42.6% | −79.4% | −38.0% | −21.8% | −14.7% | −25.6% | 4.2% | 0.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −53.5 | −52.2 | −31.2 | −65.5 | −41.8 | −33.9 | −25.6 | −43.2 | 11.4 | 4.8 |
| Capital expenditure | −0.6 | −0.4 | −1.1 | −8.9 | −1.6 | −0.9 | −2.0 | −4.6 | −2.8 | −3.7 |
| Free cash flow | −54.1 | −52.6 | −32.4 | −74.4 | −43.4 | −34.8 | −27.6 | −47.8 | 8.5 | 1.1 |
| Growth | −87.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.6 | 13.7 | 28.9 | 35.0 | 36.6 | 48.8 | 35.6 | 11.6 | 20.3 | 20.0 |
| Shareholders’ equity | 57.8 | 38.9 | 84.5 | 57.1 | 103.8 | 84.6 | 67.6 | 52.7 | 56.1 | 64.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 22.6 | 13.7 | 28.9 | 35.0 | 36.6 | 48.8 | 35.6 | 11.6 | 20.3 | 20.0 | |
| 6.9 | 12.4 | 8.8 | 16.9 | 21.2 | 25.1 | 34.4 | 35.5 | 29.8 | 30.4 | |
| 12.5 | 14.5 | 13.5 | 19.5 | 23.3 | 26.8 | 29.0 | 39.9 | 38.2 | 56.1 | |
| 3.0 | 2.1 | 8.1 | 14.9 | 13.9 | 12.2 | 11.0 | 8.6 | 7.2 | 9.2 | |
| 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | |
| 103.5 | 98.2 | 163.5 | 165.5 | 221.4 | 237.5 | 218.1 | 197.7 | 200.9 | 221.9 | |
| Growth | −5.1% | +66.4% | +1.3% | +33.8% | +7.3% | −8.2% | −9.3% | +1.6% | +10.4% | |
| Liabilities | ||||||||||
| 45.7 | 59.3 | 78.9 | 108.5 | 117.6 | 151.9 | 149.5 | 144.3 | 144.0 | 156.9 | |
| Equity | ||||||||||
| −660.7 | −721.3 | −778.9 | −850.1 | −910.0 | −964.3 | −1,007.1 | −1,044.6 | −1,065.5 | −1,081.2 | |
| 57.8 | 38.9 | 84.5 | 57.1 | 103.8 | 84.6 | 67.6 | 52.7 | 56.1 | 64.2 | |
| Growth | −32.6% | +117.0% | −32.5% | +81.9% | −18.5% | −20.1% | −22.1% | +6.6% | +14.4% | |
| Per share and net cash | ||||||||||
| 103.5 | 115.6 | 136.9 | 144.3 | 168.2 | 173.7 | 177.6 | 181.2 | 185.8 | 192.1 | |
| calc | 0.56 | 0.34 | 0.62 | 0.40 | 0.62 | 0.49 | 0.38 | 0.29 | 0.30 | 0.33 |
Lines marked calc are worked out here from filed figures; point at one for how.