Closing prices at the end of each trading day, from 25 Jul 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 | 73.1 | 112.6 | 154.9 | 188.8 | 241.9 | 276.2 | 295.9 | 306.6 | 311.1 |
| Growth | +54.0% | +37.6% | +21.9% | +28.1% | +14.2% | +7.1% | +3.6% | +1.5% | |
| Operating income | −45.5 | −60.1 | −54.9 | −96.1 | −143.7 | −140.0 | −126.9 | −69.8 | −160.9 |
| Net income | −47.0 | −62.0 | −60.1 | −115.0 | −153.2 | −137.4 | −118.1 | −69.5 | −178.0 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −12.86 | −2.91 | −3.23 | −2.63 | −2.09 | −1.15 | −2.55 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −62.3% | −53.4% | −35.4% | −50.9% | −59.4% | −50.7% | −42.9% | −22.8% | −51.7% |
| Net margin | −64.4% | −55.1% | −38.8% | −60.9% | −63.3% | −49.7% | −39.9% | −22.7% | −57.2% |
| Free cash flow margin | −53.8% | −37.6% | −22.1% | −18.0% | −13.9% | −13.6% | −11.6% | 4.2% | −0.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −36.8 | −40.3 | −32.2 | −26.1 | −23.1 | −35.3 | −33.1 | 14.6 | 0.7 |
| Capital expenditure | −2.5 | −2.1 | −2.0 | −7.8 | −10.5 | −2.2 | −1.2 | −1.6 | −1.0 |
| Free cash flow | −39.3 | −42.4 | −34.2 | −33.9 | −33.6 | −37.4 | −34.3 | 12.9 | −0.2 |
| Growth | −101.8% | ||||||||
| Buybacks | 0.0 | −8.7 | 0.0 | 0.0 | 0.0 | −8.4 | −1.8 | 0.0 | −5.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.0 | 28.4 | 18.0 | 92.0 | 193.2 | 116.3 | 106.3 | 249.6 | 50.8 |
| Total debt | n/a | 20.1 | 48.2 | 169.0 | 180.9 | 226.5 | 228.0 | 382.4 | 153.3 |
| Net cash (debt) | n/a | 8.3 | −30.2 | −77.0 | 12.3 | −110.2 | −121.8 | −132.7 | −102.4 |
| Shareholders’ equity | −259.5 | −374.8 | 200.6 | 276.1 | 522.1 | 425.0 | 366.9 | 365.2 | 245.8 |
| Debt to equity | n/a | n/a | 0.24 | 0.61 | 0.35 | 0.53 | 0.62 | 1.05 | 0.62 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 73.1 | 112.6 | 154.9 | 188.8 | 241.9 | 276.2 | 295.9 | 306.6 | 311.1 | |
| Growth | +54.0% | +37.6% | +21.9% | +28.1% | +14.2% | +7.1% | +3.6% | +1.5% | |
| 28.5 | 38.6 | 46.3 | 53.5 | 62.7 | 75.7 | 72.6 | 58.0 | 49.8 | |
| 14.7 | 22.7 | 31.7 | 59.2 | 85.9 | 61.7 | 76.6 | 56.8 | 49.6 | |
| −45.5 | −60.1 | −54.9 | −96.1 | −143.7 | −140.0 | −126.9 | −69.8 | −160.9 | |
| Growth | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | −117.8 | −69.2 | −177.3 | |
| 0.0 | −0.1 | 0.1 | −1.2 | −6.9 | −4.3 | 0.4 | 0.3 | 0.7 | |
| −47.0 | −62.0 | −60.1 | −115.0 | −153.2 | −137.4 | −118.1 | −69.5 | −178.0 | |
| Growth | |||||||||
| Per share | |||||||||
| n/a | n/a | −12.86 | −2.91 | −3.23 | −2.56 | −2.09 | −1.15 | −2.55 | |
| n/a | n/a | −12.86 | −2.91 | −3.23 | −2.63 | −2.09 | −1.15 | −2.55 | |
| Growth | |||||||||
| n/a | n/a | 18.7 | 39.5 | 47.5 | 53.7 | 56.4 | 60.2 | 69.9 | |
| n/a | n/a | 18.7 | 39.5 | 47.5 | 54.1 | 56.4 | 60.2 | 69.9 | |
| Growth | +111.0% | +20.1% | +13.9% | +4.3% | +6.7% | +16.1% | |||
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.