Closing prices at the end of each trading day, from 13 Jun 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52.1 | 75.5 | 107.1 | 189.5 | 297.7 | 337.4 | 361.4 | 391.5 | 430.9 |
| Growth | +44.9% | +41.8% | +77.0% | +57.1% | +13.3% | +7.1% | +8.3% | +10.1% | |
| Operating income | −19.5 | −36.5 | −34.8 | −11.8 | −45.3 | −74.5 | −15.1 | −15.8 | −1.2 |
| Net income | −19.3 | −36.1 | −33.5 | −14.8 | −65.0 | −71.5 | 3.7 | 18.2 | 21.0 |
| Growth | +395.7% | +15.0% | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.46 | −1.81 | −1.94 | 0.09 | 0.48 | 0.56 |
| Growth | +433.3% | +16.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.4% | 79.3% | 79.2% | 82.5% | 82.6% | 80.5% | 82.9% | 82.0% | 81.6% |
| Operating margin | −37.5% | −48.3% | −32.5% | −6.2% | −15.2% | −22.1% | −4.2% | −4.0% | −0.3% |
| Net margin | −37.1% | −47.8% | −31.3% | −7.8% | −21.8% | −21.2% | 1.0% | 4.7% | 4.9% |
| Free cash flow margin | −14.3% | −69.5% | −14.0% | 7.9% | 12.2% | 8.6% | 22.7% | 20.9% | 24.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.3 | −51.7 | −13.9 | 17.1 | 38.0 | 30.1 | 83.2 | 83.1 | 104.6 |
| Capital expenditure | −2.2 | −0.8 | −1.0 | −2.1 | −1.7 | −1.2 | −1.1 | −1.3 | −0.6 |
| Free cash flow | −7.5 | −52.4 | −15.0 | 15.0 | 36.4 | 28.9 | 82.1 | 81.8 | 103.9 |
| Growth | +141.7% | −20.5% | +184.1% | −0.4% | +27.1% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −100.1 | −32.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.9 | 56.0 | 24.2 | 268.0 | 71.2 | 86.8 | 183.7 | 133.5 | 125.2 |
| Total debt | n/a | 3.2 | 3.0 | 2.7 | 2.3 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | 52.7 | 21.1 | 265.3 | 68.9 | 86.8 | n/a | n/a | n/a |
| Shareholders’ equity | 23.1 | 54.0 | 148.8 | 345.4 | 346.9 | 265.7 | 355.8 | 362.7 | 412.0 |
| Debt to equity | n/a | 0.06 | 0.02 | 0.01 | 0.01 | 0.00 | 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 | 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 | |||||||||
| 27.9 | 56.0 | 24.2 | 268.0 | 71.2 | 86.8 | 183.7 | 133.5 | 125.2 | |
| n/a | 5.1 | 5.3 | 6.3 | 6.6 | 5.7 | 4.7 | 4.3 | 3.4 | |
| n/a | 1.4 | 11.2 | 11.2 | 77.3 | 77.3 | 77.3 | 110.2 | 126.3 | |
| n/a | 111.0 | 236.4 | 861.2 | 931.6 | 923.8 | 1,023.6 | 1,070.0 | 684.6 | |
| Growth | +112.9% | +264.4% | +8.2% | −0.8% | +10.8% | +4.5% | −36.0% | ||
| Liabilities | |||||||||
| n/a | 0.4 | 0.5 | 0.6 | 2.3 | 0.0 | n/a | n/a | n/a | |
| n/a | 2.8 | 2.5 | 2.1 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 3.2 | 3.0 | 2.7 | 2.3 | 0.0 | n/a | n/a | n/a |
| n/a | 57.1 | 87.6 | 515.8 | 584.7 | 658.1 | 667.8 | 707.3 | 272.6 | |
| Equity | |||||||||
| n/a | −123.6 | −157.8 | −172.6 | −237.6 | −288.0 | −284.4 | −366.2 | −377.7 | |
| 23.1 | 54.0 | 148.8 | 345.4 | 346.9 | 265.7 | 355.8 | 362.7 | 412.0 | |
| Growth | +133.7% | +175.7% | +132.1% | +0.4% | −23.4% | +33.9% | +1.9% | +13.6% | |
| Per share and net cash | |||||||||
| calc | n/a | 52.7 | 21.1 | 265.3 | 68.9 | 86.8 | n/a | n/a | n/a |
| n/a | 7.1 | 31.9 | 35.8 | 36.8 | 37.5 | 38.7 | 35.8 | 36.1 | |
| calc | n/a | 7.64 | 4.66 | 9.64 | 9.44 | 7.08 | 9.20 | 10.12 | 11.41 |
Lines marked calc are worked out here from filed figures; point at one for how.