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 | 20.5 | 23.8 | 34.4 | 40.0 | 53.3 | 93.9 | 182.7 | 189.4 | 212.9 | 227.9 |
| Growth | +15.6% | +44.9% | +16.3% | +33.2% | +76.1% | +94.6% | +3.6% | +12.4% | +7.0% | |
| Operating income | −12.7 | −5.4 | 2.3 | 2.0 | 9.3 | 45.7 | 106.6 | 119.4 | 120.0 | 149.5 |
| Net income | −34.1 | −6.9 | −0.7 | −1.7 | 4.0 | 43.0 | 106.2 | 114.5 | 112.8 | 137.0 |
| Growth | +963.1% | +147.3% | +7.8% | −1.5% | +21.5% | |||||
| EPS, diluted | n/a | n/a | n/a | −1.21 | 0.58 | 6.06 | 14.78 | 16.52 | 16.20 | 19.72 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −61.7% | −22.8% | 6.8% | 4.9% | 17.4% | 48.7% | 58.4% | 63.1% | 56.4% | 65.6% |
| Net margin | −165.9% | −29.2% | −1.9% | −4.2% | 7.6% | 45.8% | 58.2% | 60.5% | 53.0% | 60.1% |
| Free cash flow margin | −19.1% | −93.0% | −4.3% | −131.1% | 3.3% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.8 | 8.0 | −1.5 | 3.2 | 2.4 | 52.6 | 114.1 | 130.0 | 128.2 | 141.1 |
| Capital expenditure | −3.1 | −30.1 | −0.0 | −55.7 | −0.6 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −3.9 | −22.1 | −1.5 | −52.5 | 1.8 | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −5.0 | −3.1 | −1.1 | −2.1 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −10.8 | −14.0 | −16.8 | −19.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.6 | 2.9 | 7.0 | 1.0 | 3.6 | 26.5 | 25.8 | 58.6 | 73.7 | 176.5 |
| Total debt | 49.9 | 34.0 | 36.6 | 84.5 | 66.9 | 118.0 | 107.2 | 130.0 | 205.4 | 216.8 |
| Net cash (debt) | −47.3 | −31.2 | −29.6 | −83.5 | −63.3 | −91.5 | −81.4 | −71.4 | −131.7 | −40.4 |
| Shareholders’ equity | 54.1 | 46.7 | 3.8 | 20.5 | 27.3 | 76.9 | 168.2 | 266.6 | 362.9 | 463.4 |
| Debt to equity | 0.92 | 0.73 | 9.58 | 4.13 | 2.45 | 1.54 | 0.64 | 0.49 | 0.57 | 0.47 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 20.5 | 23.8 | 34.4 | 40.0 | 53.3 | 93.9 | 182.7 | 189.4 | 212.9 | 227.9 | |
| Growth | +15.6% | +44.9% | +16.3% | +33.2% | +76.1% | +94.6% | +3.6% | +12.4% | +7.0% | |
| 2.7 | 2.5 | 2.6 | 2.4 | 3.0 | 3.5 | 4.6 | 4.7 | 5.9 | 6.8 | |
| −12.7 | −5.4 | 2.3 | 2.0 | 9.3 | 45.7 | 106.6 | 119.4 | 120.0 | 149.5 | |
| Growth | −15.4% | +370.3% | +392.2% | +133.2% | +12.0% | +0.5% | +24.6% | |||
| −34.1 | −6.9 | −0.7 | −1.7 | 4.0 | 43.0 | 106.2 | 114.5 | 112.8 | 137.0 | |
| Growth | +963.1% | +147.3% | +7.8% | −1.5% | +21.5% | |||||
| Per share | ||||||||||
| n/a | n/a | n/a | −1.21 | 0.58 | 6.07 | 14.79 | 16.53 | 16.25 | 19.73 | |
| n/a | n/a | n/a | −1.21 | 0.58 | 6.06 | 14.78 | 16.52 | 16.20 | 19.72 | |
| Growth | +944.8% | +143.9% | +11.8% | −1.9% | +21.7% | |||||
| n/a | n/a | n/a | 2.9 | 5.8 | 7.0 | 7.2 | 6.9 | 6.9 | 6.9 | |
| 8.2 | n/a | 0.0 | 2.9 | 5.8 | 7.0 | 7.2 | 6.9 | 7.0 | 6.9 | |
| Growth | +101.1% | +21.5% | +2.8% | −3.5% | +0.4% | −0.2% | ||||
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.