Closing prices at the end of each trading day, from 8 Feb 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.0 | 34.9 | 56.5 | 99.7 | 148.6 | 202.1 | 266.3 | 297.2 |
| Growth | +61.9% | +76.3% | +49.1% | +36.0% | +31.8% | +11.6% | |||
| Operating income | −11.7 | −46.1 | −98.9 | −153.1 | −44.4 | −65.3 | −49.2 | −34.4 | −32.7 |
| Net income | −4.5 | −46.9 | −90.0 | −163.0 | −46.8 | −74.4 | −61.7 | −50.4 | −51.6 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −4.83 | −0.94 | −1.33 | −1.08 | −0.81 | −0.80 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 77.1% | n/a | n/a | 60.4% | 68.1% | 68.5% | 66.3% |
| Operating margin | n/a | n/a | −283.3% | −270.7% | −44.6% | −44.0% | −24.4% | −12.9% | −11.0% |
| Net margin | n/a | n/a | −257.8% | −288.3% | −47.0% | −50.1% | −30.5% | −18.9% | −17.4% |
| Free cash flow margin | n/a | n/a | −268.4% | −103.8% | −33.9% | −58.2% | −17.1% | −7.3% | −15.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −13.2 | −25.7 | −93.4 | −57.9 | −33.4 | −84.9 | −34.0 | −18.0 | −42.3 |
| Capital expenditure | 0.0 | −0.0 | −0.3 | −0.8 | −0.4 | −1.6 | −0.5 | −1.5 | −3.4 |
| Free cash flow | −13.2 | −25.7 | −93.7 | −58.7 | −33.8 | −86.5 | −34.5 | −19.5 | −45.7 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 93.2 | 109.9 | 102.6 | 146.3 | 53.9 | 62.8 | 87.0 | 53.8 |
| Total debt | n/a | 0.0 | 73.5 | n/a | 71.2 | 71.9 | 120.4 | 121.5 | 146.1 |
| Net cash (debt) | n/a | 93.2 | 36.4 | n/a | 75.0 | −18.0 | −57.5 | −34.6 | −92.3 |
| Shareholders’ equity | −75.5 | 84.4 | 79.5 | −73.0 | 81.9 | 18.5 | −20.7 | 5.5 | −23.1 |
| Debt to equity | n/a | 0.00 | 0.93 | n/a | 0.87 | 3.89 | n/a | 22.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.0 | 93.2 | 109.9 | 102.6 | 146.3 | 53.9 | 62.8 | 87.0 | 53.8 | |
| n/a | 0.0 | 10.7 | 9.7 | 14.7 | 22.4 | 30.5 | 47.7 | 54.7 | |
| n/a | 0.0 | 6.4 | 3.4 | 1.8 | 18.9 | 11.0 | 12.2 | 27.0 | |
| 0.0 | 0.0 | 0.9 | 1.3 | 1.4 | 2.6 | 2.1 | 3.2 | 5.4 | |
| 21.2 | 21.2 | 21.2 | 21.2 | 21.2 | 21.2 | 21.2 | 21.2 | 21.2 | |
| 152.2 | 171.8 | 240.4 | 209.1 | 257.5 | 178.0 | 189.0 | 232.6 | 225.9 | |
| Growth | +12.9% | +39.9% | −13.0% | +23.2% | −30.9% | +6.2% | +23.1% | −2.9% | |
| Liabilities | |||||||||
| n/a | 0.0 | 73.5 | n/a | 71.2 | 71.9 | 120.4 | 121.5 | 146.1 | |
| calc | n/a | 0.0 | 73.5 | n/a | 71.2 | 71.9 | 120.4 | 121.5 | 146.1 |
| 227.8 | 87.5 | 161.0 | 282.0 | 175.6 | 159.5 | 209.7 | 227.0 | 249.0 | |
| Equity | |||||||||
| −75.5 | −123.0 | −213.1 | −376.1 | −422.9 | −497.3 | −559.0 | −609.4 | −661.0 | |
| −75.5 | 84.4 | 79.5 | −73.0 | 81.9 | 18.5 | −20.7 | 5.5 | −23.1 | |
| Growth | −5.8% | −191.8% | −77.4% | −211.8% | −518.4% | ||||
| Per share and net cash | |||||||||
| calc | n/a | 93.2 | 36.4 | n/a | 75.0 | −18.0 | −57.5 | −34.6 | −92.3 |
| 16.5 | 27.3 | 33.6 | 33.7 | 55.6 | 56.3 | 57.8 | 63.5 | 65.0 | |
| calc | −4.57 | 3.09 | 2.37 | −2.16 | 1.47 | 0.33 | −0.36 | 0.09 | −0.36 |
Lines marked calc are worked out here from filed figures; point at one for how.