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 | 185.2 | 256.2 | 161.9 | n/a | n/a | n/a | n/a | 0.0 | 231.3 | 447.8 |
| Growth | +38.4% | −36.8% | +93.6% | |||||||
| Operating income | 13.2 | 48.0 | 19.7 | −133.1 | 49.3 | −60.6 | 39.4 | 20.1 | 20.5 | 36.5 |
| Net income | −13.2 | 5.8 | −141.4 | −167.9 | 57.4 | −68.9 | 40.8 | 26.1 | 6.1 | −29.3 |
| Growth | −2,547.6% | −220.1% | −36.1% | −76.5% | −578.8% | |||||
| EPS, diluted | −0.07 | 0.03 | −0.64 | −0.74 | 0.26 | −0.31 | 0.18 | 0.12 | 0.02 | −0.11 |
| Growth | −2,233.3% | −219.2% | −33.3% | −83.3% | −650.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 23.7% | 14.7% |
| Operating margin | 7.1% | 18.7% | 12.2% | n/a | n/a | n/a | n/a | n/a | 8.9% | 8.2% |
| Net margin | −7.1% | 2.3% | −87.3% | n/a | n/a | n/a | n/a | n/a | 2.6% | −6.5% |
| Free cash flow margin | −41.8% | −0.2% | −12.7% | n/a | n/a | n/a | n/a | n/a | −4.8% | 9.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 55.0 | 123.2 | 33.4 | −8.7 | −6.4 | −12.9 | 1.8 | −3.6 | 55.7 | 158.0 |
| Capital expenditure | −132.4 | −123.8 | −53.9 | −0.0 | −0.1 | −0.0 | −0.0 | −0.0 | −66.9 | −114.9 |
| Free cash flow | −77.4 | −0.6 | −20.5 | −8.8 | −6.5 | −13.0 | 1.8 | −3.7 | −11.2 | 43.1 |
| Growth | −306.1% | |||||||||
| Buybacks | n/a | n/a | n/a | −1.0 | −2.3 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 59.7 | 49.3 | 10.4 | 31.1 | 62.2 | 53.5 | 56.1 | 55.3 | 105.8 | 108.3 |
| Total debt | 152.0 | 155.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −92.3 | −106.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 416.4 | 431.9 | 308.8 | 141.3 | 198.9 | 132.8 | 173.7 | 200.9 | 243.5 | 218.9 |
| Debt to equity | 0.37 | 0.36 | n/a | 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 | ||||||||||
| 59.7 | 49.3 | 10.4 | 31.1 | 62.2 | 53.5 | 56.1 | 55.3 | 105.8 | 108.3 | |
| 1.5 | 2.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | n/a | n/a | |
| 32.4 | 33.9 | n/a | n/a | n/a | n/a | n/a | 0.0 | 42.8 | 70.8 | |
| 528.5 | 597.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 329.4 | 388.6 | |
| 662.7 | 708.8 | 312.6 | 144.5 | 203.6 | 136.2 | 179.9 | 213.3 | 500.4 | 599.1 | |
| Growth | +7.0% | −55.9% | −53.8% | +40.9% | −33.1% | +32.1% | +18.6% | +134.6% | +19.7% | |
| Liabilities | ||||||||||
| 0.5 | 36.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 151.5 | 119.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 152.0 | 155.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 246.3 | 276.2 | 3.8 | 3.2 | 4.7 | 3.4 | 6.2 | 12.4 | 252.6 | 377.4 | |
| Equity | ||||||||||
| −183.7 | −177.9 | −319.3 | −487.2 | −429.8 | −498.7 | −457.9 | −431.8 | −425.7 | −455.0 | |
| 416.4 | 431.9 | 308.8 | 141.3 | 198.9 | 132.8 | 173.7 | 200.9 | 243.5 | 218.9 | |
| Growth | +3.7% | −28.5% | −54.2% | +40.8% | −33.2% | +30.8% | +15.7% | +21.2% | −10.1% | |
| Per share and net cash | ||||||||||
| calc | −92.3 | −106.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| n/a | 203.4 | 225.8 | 225.1 | 224.3 | 224.9 | 224.9 | 225.0 | 257.1 | 259.8 | |
| calc | n/a | 2.12 | 1.37 | 0.63 | 0.89 | 0.59 | 0.77 | 0.89 | 0.95 | 0.84 |
Lines marked calc are worked out here from filed figures; point at one for how.