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 | 162.1 | 200.2 | 257.7 | 328.0 | 434.9 | 609.6 | 778.8 | 910.5 | 1,041.9 | 1,149.1 |
| Growth | +23.5% | +28.7% | +27.3% | +32.6% | +40.2% | +27.8% | +16.9% | +14.4% | +10.3% | |
| Operating income | −6.5 | −5.7 | 7.0 | 3.3 | −12.3 | −56.3 | −87.6 | −98.6 | −51.3 | 28.9 |
| Net income | −11.9 | −9.0 | −0.2 | −4.6 | −42.1 | −53.0 | −94.7 | −81.8 | −12.8 | 39.4 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.08 | −0.66 | −0.79 | −1.35 | −1.13 | −0.17 | 0.45 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.7% | 58.5% | 59.6% | 59.0% | 58.5% | 55.5% | 52.8% | 52.5% | 54.2% | 55.1% |
| Operating margin | −4.0% | −2.9% | 2.7% | 1.0% | −2.8% | −9.2% | −11.2% | −10.8% | −4.9% | 2.5% |
| Net margin | −7.3% | −4.5% | −0.1% | −1.4% | −9.7% | −8.7% | −12.2% | −9.0% | −1.2% | 3.4% |
| Free cash flow margin | 3.5% | 4.2% | 11.4% | 9.8% | 8.5% | −2.2% | 4.7% | 10.7% | 9.7% | 17.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.8 | 11.1 | 38.6 | 51.2 | 67.3 | 29.0 | 88.9 | 128.8 | 143.2 | 226.2 |
| Capital expenditure | −1.1 | −2.7 | −9.3 | −19.2 | −30.4 | −42.2 | −52.3 | −31.2 | −42.4 | −25.0 |
| Free cash flow | 5.7 | 8.5 | 29.4 | 32.0 | 36.9 | −13.2 | 36.6 | 97.6 | 100.8 | 201.2 |
| Growth | +48.2% | +247.2% | +9.0% | +15.3% | −135.8% | +166.7% | +3.3% | +99.7% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −50.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 58.1 | 68.9 | 81.9 | 78.0 | 220.4 | 90.9 | 180.5 | 143.2 | 362.5 | 232.1 |
| Total debt | 33.7 | 32.9 | 196.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 24.5 | 36.0 | −114.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 30.3 | 46.8 | 142.7 | 196.5 | 279.2 | 211.1 | 310.0 | 538.1 | 622.2 | 785.8 |
| Debt to equity | 1.11 | 0.70 | 1.38 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 58.1 | 68.9 | 81.9 | 78.0 | 220.4 | 90.9 | 180.5 | 143.2 | 362.5 | 232.1 | |
| 13.9 | 19.0 | 24.8 | 37.7 | 48.7 | 83.7 | 87.5 | 97.4 | 115.2 | 131.0 | |
| 14.7 | 19.9 | 25.9 | 33.2 | 51.2 | n/a | 101.2 | 108.6 | 144.9 | 164.6 | |
| 11.8 | 11.8 | 11.8 | 11.8 | 165.4 | 165.4 | 165.4 | 227.4 | 365.4 | 366.3 | |
| 105.2 | 128.2 | 394.7 | 482.4 | 1,063.7 | 1,192.9 | 1,244.5 | 1,494.6 | 2,051.2 | 1,790.1 | |
| Growth | +21.8% | +207.9% | +22.2% | +120.5% | +12.1% | +4.3% | +20.1% | +37.2% | −12.7% | |
| Liabilities | ||||||||||
| 0.7 | 0.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 32.9 | 32.6 | 196.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 33.7 | 32.9 | 196.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 74.9 | 81.4 | 251.9 | 285.9 | 784.6 | 981.8 | 934.5 | 956.5 | 1,429.0 | 1,004.3 | |
| Equity | ||||||||||
| −166.3 | −175.4 | −151.5 | −156.0 | −198.2 | −228.4 | −323.1 | −404.9 | −417.6 | −378.2 | |
| 30.3 | 46.8 | 142.7 | 196.5 | 279.2 | 211.1 | 310.0 | 538.1 | 622.2 | 785.8 | |
| Growth | +54.4% | +204.8% | +37.6% | +42.1% | −24.4% | +46.8% | +73.6% | +15.6% | +26.3% | |
| Per share and net cash | ||||||||||
| calc | 24.5 | 36.0 | −114.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 53.4 | 56.6 | 59.2 | 61.5 | 66.5 | 68.5 | 71.0 | 73.3 | 75.8 | 77.2 | |
| calc | 0.57 | 0.83 | 2.41 | 3.19 | 4.20 | 3.08 | 4.36 | 7.34 | 8.21 | 10.18 |
Lines marked calc are worked out here from filed figures; point at one for how.