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 | 1.7 | 28.5 | 280.4 | 296.7 | 310.0 | 276.9 | 463.9 | 566.8 | 631.4 | 780.6 |
| Growth | +1,564.3% | +884.7% | +5.8% | +4.5% | −10.7% | +67.6% | +22.2% | +11.4% | +23.6% | |
| Operating income | −94.1 | −75.4 | −20.7 | −23.7 | 56.2 | 17.6 | 33.3 | 167.0 | 169.9 | 179.6 |
| Net income | −94.2 | −74.9 | −39.1 | −22.7 | 26.8 | 71.5 | −25.0 | 48.2 | 69.2 | 62.9 |
| Growth | +167.3% | −135.0% | +43.7% | −9.1% | ||||||
| EPS, diluted | n/a | n/a | −1.19 | −0.68 | 0.76 | 1.86 | −0.74 | 1.29 | 1.86 | 1.73 |
| Growth | +144.7% | −139.8% | +44.2% | −7.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 40.9% | 34.7% | 58.0% | 54.4% | 45.2% | 57.5% | 59.8% | 59.3% |
| Operating margin | −5,498.7% | −264.9% | −7.4% | −8.0% | 18.1% | 6.4% | 7.2% | 29.5% | 26.9% | 23.0% |
| Net margin | −5,504.1% | −262.9% | −14.0% | −7.7% | 8.6% | 25.8% | −5.4% | 8.5% | 11.0% | 8.1% |
| Free cash flow margin | −4,414.4% | −238.8% | 58.5% | 7.2% | 28.5% | 36.7% | 26.4% | 48.4% | 32.2% | 42.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −75.1 | −67.0 | 169.4 | 27.8 | 93.9 | 103.6 | 124.2 | 274.7 | 205.0 | 329.3 |
| Capital expenditure | −0.5 | −1.0 | −5.5 | −6.4 | −5.5 | −1.9 | −1.6 | −0.5 | −1.7 | −1.7 |
| Free cash flow | −75.5 | −68.0 | 163.9 | 21.3 | 88.4 | 101.6 | 122.6 | 274.3 | 203.3 | 327.6 |
| Growth | −87.0% | +314.1% | +15.0% | +20.7% | +123.7% | −25.9% | +61.1% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −47.9 | −14.1 | −75.0 | −60.0 | −25.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 153.2 | 118.7 | 146.6 | 170.0 | 174.1 | 186.4 | 173.7 | 238.9 | 70.6 | 231.3 |
| Total debt | 4.1 | n/a | 11.5 | 11.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 149.1 | n/a | 135.1 | 158.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 134.9 | 104.1 | 91.6 | 87.4 | 186.0 | 202.9 | 194.8 | 195.4 | 228.8 | 301.7 |
| Debt to equity | 0.03 | n/a | 0.13 | 0.13 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 153.2 | 118.7 | 146.6 | 170.0 | 174.1 | 186.4 | 173.7 | 238.9 | 70.6 | 231.3 | |
| 2.1 | 10.0 | 77.9 | 73.0 | 83.3 | 105.8 | 183.1 | 179.5 | 228.5 | 211.3 | |
| 1.3 | 1.8 | 7.8 | 9.6 | 15.6 | 17.4 | 46.5 | 32.3 | 35.6 | 40.9 | |
| 1.0 | 1.8 | 9.3 | 11.9 | 19.0 | 19.5 | 19.5 | 16.0 | 14.3 | 12.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 133.7 | 133.9 | 162.3 | 145.9 | |
| 162.0 | 135.6 | 291.2 | 306.3 | 643.8 | 692.1 | 1,174.1 | 1,143.3 | 1,663.6 | 1,656.8 | |
| Growth | −16.3% | +114.8% | +5.2% | +110.2% | +7.5% | +69.7% | −2.6% | +45.5% | −0.4% | |
| Liabilities | ||||||||||
| 4.1 | n/a | 11.5 | 11.5 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 4.1 | n/a | 11.5 | 11.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| 27.1 | 31.5 | 199.7 | 218.9 | 457.8 | 489.1 | 979.3 | 947.9 | 1,434.7 | 1,355.2 | |
| Equity | ||||||||||
| −223.2 | −298.0 | −337.2 | −359.9 | −333.1 | −256.3 | −281.3 | −233.2 | −164.0 | −101.1 | |
| 134.9 | 104.1 | 91.6 | 87.4 | 186.0 | 202.9 | 194.8 | 195.4 | 228.8 | 301.7 | |
| Growth | −22.9% | −12.0% | −4.5% | +112.8% | +9.1% | −4.0% | +0.3% | +17.1% | +31.8% | |
| Per share and net cash | ||||||||||
| calc | 149.1 | n/a | 135.1 | 158.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| 29.4 | 32.8 | 33.3 | 33.7 | 34.6 | 33.7 | 33.8 | 31.9 | 31.4 | 31.7 | |
| calc | 4.59 | 3.18 | 2.75 | 2.60 | 5.37 | 6.03 | 5.76 | 6.13 | 7.28 | 9.51 |
Lines marked calc are worked out here from filed figures; point at one for how.