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 | 16.5 | 17.2 | 26.9 | 36.6 | 45.6 | 68.8 | 75.7 | 84.5 | 57.7 | 63.3 |
| Growth | +4.6% | +55.9% | +36.3% | +24.5% | +50.9% | +10.1% | +11.6% | −31.8% | +9.7% | |
| Operating income | −65.7 | −89.8 | −120.0 | −110.8 | −94.3 | −188.5 | −203.6 | −142.3 | −110.4 | −70.2 |
| Net income | −55.1 | −66.9 | −84.1 | −40.0 | −46.5 | −64.7 | −86.6 | −60.6 | −46.0 | 6.8 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.79 | −15.97 | −8.47 | −2.69 | −0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −398.7% | −520.7% | −446.4% | −302.5% | −206.7% | −274.1% | −268.8% | −168.4% | −191.4% | −111.0% |
| Net margin | −334.3% | −387.8% | −313.0% | −109.1% | −102.0% | −94.1% | −114.3% | −71.7% | −79.8% | 10.8% |
| Free cash flow margin | −316.6% | −475.2% | −394.1% | −265.7% | −187.7% | −176.0% | −240.4% | −151.8% | −139.0% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −45.8 | −81.3 | −98.8 | −95.0 | −83.7 | −116.5 | −179.4 | −128.2 | −80.2 | −65.8 |
| Capital expenditure | −6.4 | −0.6 | −7.1 | −2.3 | −1.9 | −4.6 | −2.7 | −0.1 | 0.0 | n/a |
| Free cash flow | −52.2 | −82.0 | −105.9 | −97.3 | −85.6 | −121.1 | −182.1 | −128.3 | −80.2 | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | 0.0 | −0.1 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | 0.0 | −0.2 | −0.7 | −0.7 | −0.7 | −0.7 | −0.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 88.3 | 95.0 | 65.5 | 136.9 | 233.4 | 305.7 | 178.3 | 80.9 | 57.3 | 79.4 |
| Total debt | 30.2 | 67.5 | 84.4 | 84.7 | 51.7 | 42.9 | 91.7 | 60.9 | 58.0 | 52.4 |
| Net cash (debt) | 58.1 | 27.4 | −18.9 | 52.2 | 181.7 | 262.8 | 86.5 | 20.1 | −0.7 | 27.0 |
| Shareholders’ equity | 38.5 | 52.6 | 1.9 | 26.2 | 100.3 | 108.7 | 41.7 | 22.5 | 22.7 | 49.9 |
| Debt to equity | 0.79 | 1.28 | 45.58 | 3.23 | 0.52 | 0.40 | 2.20 | 2.70 | 2.55 | 1.05 |
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 | ||||||||||
| 16.5 | 17.2 | 26.9 | 36.6 | 45.6 | 68.8 | 75.7 | 84.5 | 57.7 | 63.3 | |
| Growth | +4.6% | +55.9% | +36.3% | +24.5% | +50.9% | +10.1% | +11.6% | −31.8% | +9.7% | |
| n/a | 3.7 | 6.1 | 10.5 | 14.6 | 32.1 | 30.8 | 22.9 | 20.9 | 20.9 | |
| 35.1 | 48.3 | 87.4 | 81.3 | 64.1 | 128.9 | 134.9 | 106.1 | n/a | n/a | |
| 28.2 | 50.9 | 53.4 | 55.6 | 61.2 | 86.8 | 113.7 | 91.0 | 87.7 | 96.4 | |
| −65.7 | −89.8 | −120.0 | −110.8 | −94.3 | −188.5 | −203.6 | −142.3 | −110.4 | −70.2 | |
| Growth | ||||||||||
| −71.3 | −97.5 | −130.8 | −101.7 | −102.8 | −164.4 | −213.5 | −153.6 | −120.5 | −33.5 | |
| 0.0 | 1.5 | 0.0 | 0.0 | 0.5 | 0.5 | 0.4 | 0.5 | 0.3 | −0.6 | |
| −55.1 | −66.9 | −84.1 | −40.0 | −46.5 | −64.7 | −86.6 | −60.6 | −46.0 | 6.8 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −0.79 | −15.97 | −8.47 | −2.69 | −0.07 | |
| n/a | n/a | n/a | n/a | n/a | −0.79 | −15.97 | −8.47 | −2.69 | −0.07 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 81.7 | 5.9 | 8.1 | 20.8 | 27.9 | |
| n/a | n/a | n/a | n/a | n/a | 81.7 | 5.9 | 8.1 | 20.8 | 27.9 | |
| Growth | −92.7% | +36.9% | +156.3% | +34.2% | ||||||
† The diluted share count jumps at 2022 and 2024, 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.