Closing prices at the end of each trading day, from 13 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 | 156.8 | 150.5 | 150.5 | 117.4 | 138.5 | 165.3 | 210.2 | 205.5 | 217.6 | 467.5 |
| Growth | −4.0% | +0.0% | −22.0% | +17.9% | +19.4% | +27.1% | −2.2% | +5.9% | +114.8% | |
| Operating income | 19.2 | 7.7 | −17.5 | −43.9 | −0.8 | 22.2 | 23.5 | 8.7 | 8.3 | 35.7 |
| Net income | 3.9 | 9.7 | −12.4 | −48.1 | 1.2 | 14.0 | 6.2 | 6.1 | −31.5 | −119.1 |
| Growth | +147.7% | −228.4% | +1,104.1% | −55.6% | −1.3% | −614.5% | ||||
| EPS, diluted | 0.03 | 0.08 | −0.10 | −0.36 | 0.01 | 0.08 | 0.03 | 0.03 | −0.13 | −0.42 |
| Growth | +166.7% | −225.0% | +700.0% | −62.5% | +0.0% | −533.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.8% | 18.9% | 2.3% | −14.8% | 19.7% | 22.0% | 24.5% | 17.8% | 19.3% | 17.7% |
| Operating margin | 12.3% | 5.1% | −11.6% | −37.4% | −0.6% | 13.4% | 11.2% | 4.2% | 3.8% | 7.6% |
| Net margin | 2.5% | 6.4% | −8.3% | −40.9% | 0.8% | 8.4% | 3.0% | 3.0% | −14.5% | −25.5% |
| Free cash flow margin | 2.1% | −16.1% | −9.1% | −26.5% | 9.7% | −18.5% | −26.0% | −51.6% | −81.0% | −21.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 23.0 | 15.6 | 26.6 | −9.6 | 39.0 | 23.5 | 55.0 | 11.8 | 19.1 | 67.4 |
| Capital expenditure | −19.6 | −39.8 | −40.4 | −21.5 | −25.5 | −54.1 | −109.7 | −117.8 | −195.4 | −169.2 |
| Free cash flow | 3.3 | −24.2 | −13.8 | −31.1 | 13.4 | −30.6 | −54.7 | −106.0 | −176.3 | −101.8 |
| Growth | −827.2% | −328.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 72.3 | 38.3 | 33.4 | 23.4 | 61.1 | 103.3 | 83.4 | 35.3 | 106.4 | 215.4 |
| Total debt | 9.0 | 0.0 | 0.0 | 8.9 | 9.7 | 10.5 | 14.5 | 8.5 | 120.2 | 12.7 |
| Net cash (debt) | 63.3 | 38.3 | 33.4 | 14.5 | 51.4 | 92.8 | 68.9 | 26.8 | −13.8 | 202.7 |
| Shareholders’ equity | 133.3 | 146.5 | 144.8 | 122.8 | 159.1 | 237.4 | 315.9 | 386.3 | 484.4 | 579.1 |
| Debt to equity | 0.07 | 0.00 | 0.00 | 0.07 | 0.06 | 0.04 | 0.05 | 0.02 | 0.25 | 0.02 |
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 | ||||||||||
| 72.3 | 38.3 | 33.4 | 23.4 | 61.1 | 103.3 | 83.4 | 35.3 | 106.4 | 215.4 | |
| 25.6 | 34.0 | 26.9 | 18.6 | 20.1 | 14.5 | 14.1 | 22.3 | 5.2 | 26.0 | |
| 13.4 | 13.1 | 14.9 | 13.6 | 16.6 | 27.5 | 19.2 | 27.3 | 36.0 | 62.3 | |
| 66.2 | 88.8 | 88.8 | 88.3 | 88.0 | 122.2 | 233.9 | 314.7 | 506.2 | 785.9 | |
| n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 180.5 | 178.6 | 177.0 | 163.7 | 210.6 | 294.0 | 399.4 | 474.8 | 719.2 | 1,235.7 | |
| Growth | −1.1% | −0.9% | −7.5% | +28.6% | +39.6% | +35.9% | +18.9% | +51.5% | +71.8% | |
| Liabilities | ||||||||||
| 9.0 | 0.0 | n/a | 3.0 | 3.6 | 4.1 | 6.0 | 3.9 | 5.2 | 8.8 | |
| n/a | n/a | 0.0 | 5.9 | 6.1 | 6.4 | 8.5 | 4.7 | 115.0 | 3.9 | |
| calc | 9.0 | 0.0 | 0.0 | 8.9 | 9.7 | 10.5 | 14.5 | 8.5 | 120.2 | 12.7 |
| 47.3 | 32.1 | 32.3 | 40.9 | 51.5 | 56.6 | 83.5 | 88.5 | 234.8 | 656.6 | |
| Equity | ||||||||||
| −323.1 | −313.1 | −324.0 | −370.9 | −368.3 | −354.3 | −348.1 | −340.9 | −372.2 | −491.3 | |
| 133.3 | 146.5 | 144.8 | 122.8 | 159.1 | 237.4 | 315.9 | 386.3 | 484.4 | 579.1 | |
| Growth | +9.9% | −1.2% | −15.2% | +29.5% | +49.2% | +33.1% | +22.3% | +25.4% | +19.5% | |
| Per share and net cash | ||||||||||
| calc | 63.3 | 38.3 | 33.4 | 14.5 | 51.4 | 92.8 | 68.9 | 26.8 | −13.8 | 202.7 |
| n/a | 127.5 | 130.8 | 141.7 | 157.9 | 170.5 | 189.6 | 216.9 | 262.3 | 262.3 | |
| calc | n/a | 1.15 | 1.11 | 0.87 | 1.01 | 1.39 | 1.67 | 1.78 | 1.85 | 2.21 |
Lines marked calc are worked out here from filed figures; point at one for how.