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 | 18.3 | 18.7 | 21.4 | 32.5 | 421.7 | 992.6 | 619.0 | 289.2 | 283.5 | 322.7 |
| Growth | +2.5% | +14.0% | +52.3% | +1,196.5% | +135.4% | −37.6% | −53.3% | −2.0% | +13.8% | |
| Operating income | 0.9 | −3.5 | −5.1 | −0.4 | 290.2 | 676.0 | 178.5 | −195.5 | −73.9 | −91.1 |
| Net income | −5.3 | −2.5 | −5.6 | −0.4 | 214.3 | 507.4 | 143.4 | −167.8 | −42.7 | −60.5 |
| Growth | +136.7% | −71.7% | −217.0% | |||||||
| EPS, diluted | n/a | −0.14 | −0.31 | −0.02 | 8.91 | 16.38 | 4.63 | −5.63 | −1.41 | −1.97 |
| Growth | +83.8% | −71.7% | −221.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.2% | 54.3% | 49.9% | 56.6% | 78.7% | 78.3% | 59.3% | 36.1% | 37.8% | 40.6% |
| Operating margin | 5.0% | −18.6% | −23.7% | −1.3% | 68.8% | 68.1% | 28.8% | −67.6% | −26.1% | −28.2% |
| Net margin | −29.3% | −13.4% | −26.3% | −1.3% | 50.8% | 51.1% | 23.2% | −58.0% | −15.1% | −18.8% |
| Free cash flow margin | 3.4% | −8.4% | −14.0% | 13.3% | 25.0% | 51.9% | 37.9% | 1.7% | −6.8% | −38.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.4 | 1.3 | −0.7 | 5.5 | 140.6 | 538.6 | 253.5 | 27.0 | 21.1 | −101.6 |
| Capital expenditure | −3.8 | −2.9 | −2.3 | −1.2 | −35.1 | −23.8 | −18.8 | −22.2 | −40.3 | −22.6 |
| Free cash flow | 0.6 | −1.6 | −3.0 | 4.3 | 105.5 | 514.8 | 234.7 | 4.8 | −19.3 | −124.2 |
| Growth | −353.5% | +2,333.6% | +387.9% | −54.4% | −98.0% | −501.5% | ||||
| Buybacks | n/a | n/a | n/a | −0.0 | −0.1 | n/a | −74.3 | −25.1 | −0.2 | −10.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.9 | 6.5 | 6.7 | 12.0 | 87.4 | 164.9 | 79.5 | 97.5 | 55.1 | 50.2 |
| Shareholders’ equity | 54.5 | 54.2 | 51.2 | 82.8 | 569.4 | 1,158.7 | 1,266.7 | 1,136.1 | 1,133.2 | 1,112.0 |
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 | ||||||||||
| 18.3 | 18.7 | 21.4 | 32.5 | 421.7 | 992.6 | 619.0 | 289.2 | 283.5 | 322.7 | |
| Growth | +2.5% | +14.0% | +52.3% | +1,196.5% | +135.4% | −37.6% | −53.3% | −2.0% | +13.8% | |
| 6.7 | 8.6 | 10.7 | 14.1 | 89.8 | 215.5 | 252.1 | 184.8 | 176.3 | 191.8 | |
| 11.6 | 10.2 | 10.7 | 18.4 | 331.9 | 777.1 | 366.9 | 104.5 | 107.2 | 130.9 | |
| Growth | −11.9% | +4.7% | +72.9% | +1,701.8% | +134.1% | −52.8% | −71.5% | +2.6% | +22.1% | |
| 3.6 | 4.2 | 5.5 | 6.5 | 11.6 | 24.2 | 28.9 | 41.4 | 48.8 | 53.9 | |
| 4.6 | 5.2 | 5.5 | 6.4 | 15.2 | 50.7 | 111.1 | 89.0 | 88.1 | 116.7 | |
| 0.9 | −3.5 | −5.1 | −0.4 | 290.2 | 676.0 | 178.5 | −195.5 | −73.9 | −91.1 | |
| Growth | −479.3% | +133.0% | −73.6% | −209.5% | ||||||
| −4.5 | −3.0 | −4.6 | 0.4 | 291.7 | 677.3 | 184.0 | −174.1 | −52.0 | −70.0 | |
| 0.9 | −1.0 | 0.0 | 0.0 | 72.5 | 174.8 | 42.1 | 1.2 | −8.1 | −8.4 | |
| −5.3 | −2.5 | −5.6 | −0.4 | 214.3 | 507.4 | 143.4 | −167.8 | −42.7 | −60.5 | |
| Growth | +136.7% | −71.7% | −217.0% | |||||||
| Per share | ||||||||||
| n/a | −0.14 | −0.31 | −0.02 | 9.44 | 17.25 | 4.76 | −5.63 | −1.41 | −1.97 | |
| n/a | −0.14 | −0.31 | −0.02 | 8.91 | 16.38 | 4.63 | −5.63 | −1.41 | −1.97 | |
| Growth | +83.8% | −71.7% | −221.6% | |||||||
| n/a | 17.7 | 18.0 | 18.7 | 22.7 | 29.4 | 30.1 | 29.8 | 30.2 | 30.8 | |
| n/a | 17.7 | 18.0 | 18.7 | 24.1 | 31.0 | 31.0 | 29.8 | 30.2 | 30.8 | |
| Growth | +1.3% | +4.1% | +28.6% | +28.8% | −0.0% | −3.8% | +1.5% | +1.8% | ||