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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 7.9 | 6.5 | 6.7 | 12.0 | 87.4 | 164.9 | 79.5 | 97.5 | 55.1 | 50.2 | |
| 4.4 | 4.0 | 5.9 | 6.6 | 183.9 | 138.9 | 52.7 | 51.1 | 69.0 | 84.8 | |
| 6.2 | 7.3 | 6.4 | 6.0 | 40.2 | 62.3 | 81.4 | 83.5 | 105.5 | 112.5 | |
| n/a | n/a | n/a | n/a | n/a | 50.9 | 143.0 | 22.1 | 22.1 | 25.1 | |
| 58.0 | 57.2 | 53.9 | 88.8 | 700.5 | 1,278.7 | 1,386.1 | 1,235.3 | 1,220.0 | 1,213.5 | |
| Growth | −1.5% | −5.7% | +64.7% | +689.2% | +82.6% | +8.4% | −10.9% | −1.2% | −0.5% | |
| Liabilities | ||||||||||
| 3.6 | 3.0 | 2.8 | 6.0 | 131.1 | 112.8 | 116.2 | 102.0 | 90.8 | 106.8 | |
| Equity | ||||||||||
| −55.2 | −57.7 | −63.0 | −63.4 | 150.9 | 657.6 | 801.0 | 633.2 | 590.5 | 530.0 | |
| 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 | |
| Growth | −0.6% | −5.6% | +61.8% | +587.9% | +103.5% | +9.3% | −10.3% | −0.3% | −1.9% | |
| Per share and net cash | ||||||||||
| 17.7 | 17.8 | 18.2 | 21.5 | 28.2 | 30.2 | 29.4 | 29.7 | 30.8 | 31.1 | |
| calc | 3.08 | 3.04 | 2.81 | 3.85 | 20.21 | 38.42 | 43.03 | 38.31 | 36.74 | 35.78 |
Lines marked calc are worked out here from filed figures; point at one for how.