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 | 19.9 | 26.8 | 41.4 | 51.2 | 48.9 | 72.5 | 88.6 | 130.2 | 199.6 | 272.3 |
| Growth | +34.3% | +54.5% | +23.7% | −4.5% | +48.3% | +22.2% | +47.0% | +53.3% | +36.4% | |
| Operating income | −15.9 | −12.2 | −5.2 | −4.8 | 0.4 | 1.6 | 1.9 | 0.4 | 8.8 | 30.5 |
| Net income | −19.1 | −12.0 | 14.6 | 0.2 | −3.4 | −18.0 | −14.1 | −24.4 | −17.5 | −5.1 |
| Growth | −98.9% | −2,098.2% | ||||||||
| EPS, diluted | n/a | −0.60 | 0.61 | 0.01 | −0.13 | n/a | −0.51 | −0.75 | −0.49 | −0.14 |
| Growth | −98.4% | −1,400.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 50.7% | 49.6% | 60.1% | 67.3% | 70.4% | 74.9% | 71.3% | 69.6% | 75.3% | 75.1% |
| Operating margin | −79.6% | −45.4% | −12.6% | −9.4% | 0.8% | 2.2% | 2.2% | 0.3% | 4.4% | 11.2% |
| Net margin | −95.7% | −44.8% | 35.3% | 0.3% | −6.9% | −24.8% | −15.9% | −18.7% | −8.8% | −1.9% |
| Free cash flow margin | −90.8% | −35.8% | −2.6% | −1.0% | −4.0% | 4.5% | −1.0% | 1.8% | −11.9% | 15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.2 | −8.8 | 0.7 | 1.0 | −1.1 | 5.1 | 1.7 | 3.8 | −22.2 | 43.9 |
| Capital expenditure | −6.9 | −0.8 | −1.8 | −1.5 | −0.9 | −1.8 | −2.6 | −1.5 | −1.6 | −0.9 |
| Free cash flow | −18.1 | −9.6 | −1.1 | −0.5 | −2.0 | 3.3 | −0.9 | 2.4 | −23.8 | 43.0 |
| Growth | −127.1% | −1,099.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.9 | 4.0 | 6.8 | 4.7 | 4.1 | 42.2 | 96.3 | 74.1 | 47.2 | 72.9 |
| Total debt | n/a | 23.5 | 24.2 | n/a | 20.0 | 103.0 | 151.8 | 246.7 | 262.7 | 250.0 |
| Net cash (debt) | n/a | −19.4 | −17.3 | n/a | −15.9 | −60.9 | −55.5 | −172.6 | −215.5 | −177.1 |
| Shareholders’ equity | 6.4 | 2.6 | 24.8 | 27.7 | 27.2 | 11.3 | 27.6 | 70.8 | 69.7 | 52.4 |
| Debt to equity | n/a | 8.97 | 0.98 | n/a | 0.74 | 9.13 | 5.50 | 3.49 | 3.77 | 4.77 |
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 | ||||||||||
| 8.9 | 4.0 | 6.8 | 4.7 | 4.1 | 42.2 | 96.3 | 74.1 | 47.2 | 72.9 | |
| 2.9 | 1.5 | 1.9 | 2.0 | 2.7 | 4.5 | 6.2 | 36.3 | 116.4 | 110.9 | |
| 1.8 | 2.2 | 1.8 | 3.3 | 4.0 | 4.2 | 6.5 | 10.9 | 10.7 | 13.5 | |
| 7.3 | 6.2 | 6.4 | 5.4 | 3.9 | 3.1 | 3.5 | 3.5 | 3.7 | 3.3 | |
| 2.2 | 2.2 | 2.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| 27.2 | 23.9 | 49.5 | 59.1 | 57.5 | 98.3 | 157.4 | 312.2 | 389.0 | 399.5 | |
| Growth | −12.2% | +106.8% | +19.5% | −2.7% | +71.1% | +60.1% | +98.4% | +24.6% | +2.7% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 23.5 | 23.5 | n/a | 20.0 | 103.0 | 151.8 | 246.7 | 262.7 | 250.0 | |
| calc | n/a | 23.5 | 24.2 | n/a | 20.0 | 103.0 | 151.8 | 246.7 | 262.7 | 250.0 |
| 20.8 | 21.3 | 24.7 | 31.7 | 30.6 | 87.4 | 130.1 | 241.8 | 319.7 | 347.4 | |
| Equity | ||||||||||
| −76.9 | −88.8 | −74.2 | −74.0 | −77.4 | −95.4 | −109.5 | −133.9 | −151.4 | −156.5 | |
| 6.4 | 2.6 | 24.8 | 27.7 | 27.2 | 11.3 | 27.6 | 70.8 | 69.7 | 52.4 | |
| Growth | −59.3% | +846.5% | +12.0% | −1.9% | −58.5% | +144.5% | +156.4% | −1.6% | −24.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | −19.4 | −17.3 | n/a | −15.9 | −60.9 | −55.5 | −172.6 | −215.5 | −177.1 |
| 18.6 | 20.6 | 24.3 | 25.5 | 25.7 | 26.9 | 29.9 | 35.2 | 35.6 | 37.2 | |
| calc | 0.35 | 0.13 | 1.02 | 1.09 | 1.06 | 0.42 | 0.92 | 2.01 | 1.96 | 1.41 |
Lines marked calc are worked out here from filed figures; point at one for how.