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 | 193.3 | 190.7 | 251.4 | 506.2 | 582.8 | 538.2 | 405.4 | 452.9 | 532.4 | 554.0 |
| Growth | −1.4% | +31.8% | +101.4% | +15.1% | −7.6% | −24.7% | +11.7% | +17.6% | +4.1% | |
| Operating income | 2.8 | −9.5 | 2.6 | 81.4 | 53.3 | −125.6 | −102.7 | −29.1 | 23.6 | 66.5 |
| Net income | 0.3 | 25.4 | 0.2 | 66.9 | 45.5 | −104.4 | −88.7 | −28.2 | 10.1 | 40.0 |
| Growth | +8,263.8% | −99.1% | +27,653.9% | −32.0% | −329.6% | +298.2% | ||||
| EPS, diluted | 0.02 | 1.33 | 0.01 | 2.73 | 1.68 | −4.59 | −4.36 | −2.37 | −1.19 | −0.34 |
| Growth | +6,550.0% | −99.2% | +27,200.0% | −38.5% | −373.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 35.2% | 39.2% | 43.5% |
| Operating margin | 1.5% | −5.0% | 1.0% | 16.1% | 9.1% | −23.3% | −25.3% | −6.4% | 4.4% | 12.0% |
| Net margin | 0.2% | 13.3% | 0.1% | 13.2% | 7.8% | −19.4% | −21.9% | −6.2% | 1.9% | 7.2% |
| Free cash flow margin | 1.1% | −9.1% | −3.1% | −15.4% | −19.8% | −30.9% | −6.7% | −1.9% | −3.8% | −5.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.1 | −15.5 | −3.2 | −71.5 | −107.9 | −162.6 | −26.9 | −6.7 | −18.4 | −25.3 |
| Capital expenditure | −1.9 | −1.9 | −4.5 | −6.6 | −7.8 | −3.9 | −0.2 | −2.1 | −2.1 | −2.3 |
| Free cash flow | 2.2 | −17.4 | −7.8 | −78.1 | −115.6 | −166.5 | −27.1 | −8.8 | −20.5 | −27.6 |
| Growth | −893.5% | |||||||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 61.8 | 40.3 | 13.1 | 23.5 | 43.8 | 81.9 | 144.4 | 115.7 | 39.2 | 73.7 |
| Total debt | n/a | 0.0 | 5.0 | 0.0 | n/a | 0.0 | 66.1 | 67.8 | 68.5 | 113.0 |
| Net cash (debt) | n/a | 40.3 | 8.1 | 23.5 | n/a | 81.9 | 78.3 | 48.0 | −29.3 | −39.2 |
| Shareholders’ equity | 252.3 | 286.7 | 303.1 | 527.2 | 837.6 | 749.5 | 651.0 | 606.0 | 588.4 | 591.6 |
| Debt to equity | n/a | 0.00 | 0.02 | 0.00 | n/a | 0.00 | 0.10 | 0.11 | 0.12 | 0.19 |
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 | ||||||||||
| 61.8 | 40.3 | 13.1 | 23.5 | 43.8 | 81.9 | 144.4 | 115.7 | 39.2 | 73.7 | |
| 9.2 | 1.5 | 3.6 | 2.3 | 1.8 | 5.8 | 2.6 | 4.0 | 16.8 | 7.7 | |
| 5.6 | 4.7 | 7.7 | 10.5 | 14.6 | 12.1 | 5.5 | 4.9 | 4.4 | 4.5 | |
| 14.1 | 14.1 | 40.2 | 40.2 | 40.2 | 0.0 | 0.0 | 0.0 | n/a | n/a | |
| 108.9 | 359.1 | 439.3 | 741.6 | 1,040.0 | 1,149.3 | 1,112.6 | 1,113.3 | 1,155.4 | 1,262.5 | |
| Growth | +229.8% | +22.3% | +68.8% | +40.2% | +10.5% | −3.2% | +0.1% | +3.8% | +9.3% | |
| Liabilities | ||||||||||
| n/a | 0.0 | 5.0 | 0.0 | n/a | 0.0 | 66.1 | 67.8 | 68.5 | 113.0 | |
| calc | n/a | 0.0 | 5.0 | 0.0 | n/a | 0.0 | 66.1 | 67.8 | 68.5 | 113.0 |
| n/a | n/a | n/a | n/a | 202.5 | 167.2 | 198.4 | 209.3 | 229.5 | 288.8 | |
| Equity | ||||||||||
| 4.6 | 204.7 | 205.0 | 271.9 | 316.2 | 193.2 | 73.8 | 7.3 | 15.2 | 30.1 | |
| 252.3 | 286.7 | 303.1 | 527.2 | 837.6 | 749.5 | 651.0 | 606.0 | 588.4 | 591.6 | |
| Growth | +13.6% | +5.8% | +73.9% | +58.9% | −10.5% | −13.2% | −6.9% | −2.9% | +0.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | 40.3 | 8.1 | 23.5 | n/a | 81.9 | 78.3 | 48.0 | −29.3 | −39.2 |
| 18.4 | 18.6 | 19.4 | 23.1 | 25.9 | 26.7 | 27.6 | 28.6 | 29.8 | 31.0 | |
| calc | 13.74 | 15.38 | 15.60 | 22.79 | 32.31 | 28.08 | 23.62 | 21.17 | 19.72 | 19.09 |
Lines marked calc are worked out here from filed figures; point at one for how.