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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −53.5 | −52.2 | −31.2 | −65.5 | −41.8 | −33.9 | −25.6 | −43.2 | 11.4 | 4.8 | |
| Growth | −57.4% | |||||||||
| 1.8 | 1.8 | 1.4 | 2.4 | 3.1 | 3.1 | 3.0 | 2.6 | 1.9 | 1.4 | |
| Investment | ||||||||||
| −0.6 | −0.4 | −1.1 | −8.9 | −1.6 | −0.9 | −2.0 | −4.6 | −2.8 | −3.7 | |
| calc | −54.1 | −52.6 | −32.4 | −74.4 | −43.4 | −34.8 | −27.6 | −47.8 | 8.5 | 1.1 |
| Growth | −87.0% | |||||||||
| calc | −0.53 | −0.49 | −0.25 | −0.53 | −0.26 | −0.20 | −0.16 | −0.26 | 0.05 | 0.01 |
| −19.9 | 0.4 | −43.8 | 28.2 | −49.6 | 12.7 | 8.5 | 8.6 | −8.1 | −6.2 | |
| Financing | ||||||||||
| 24.6 | 43.0 | 92.8 | 43.5 | 91.8 | 34.3 | 4.2 | 10.7 | 5.0 | 0.2 | |
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.