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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −5.3 | −51.7 | −13.9 | 17.1 | 38.0 | 30.1 | 83.2 | 83.1 | 104.6 | |
| Growth | +122.0% | −20.8% | +176.3% | −0.1% | +25.9% | ||||
| 1.1 | 2.3 | 3.6 | 4.3 | 6.9 | 10.2 | 6.0 | 10.5 | 14.7 | |
| Investment | |||||||||
| −2.2 | −0.8 | −1.0 | −2.1 | −1.7 | −1.2 | −1.1 | −1.3 | −0.6 | |
| calc | −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% | ||||
| calc | n/a | n/a | n/a | 0.47 | 1.01 | 0.78 | 2.10 | 2.16 | 2.80 |
| 5.1 | 26.1 | −136.1 | −326.4 | −229.5 | −14.6 | 9.8 | −28.8 | 378.6 | |
| Financing | |||||||||
| 1.3 | 53.9 | 118.0 | 551.8 | −2.4 | −1.6 | 2.9 | −104.2 | −491.8 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −100.1 | −32.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.