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 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57.1 | 35.0 | 111.0 | 36.0 | 30.5 | 35.1 | 38.5 | 33.9 | 1,555.9 | 1,730.7 |
| Growth | −38.7% | +217.0% | −67.6% | −15.3% | +15.2% | +9.6% | −11.8% | +4,487.0% | +11.2% | |
| Operating income | −15.3 | −45.4 | 53.1 | −21.5 | 2.2 | 17.8 | 24.4 | 17.9 | 118.0 | 25.9 |
| Net income | −39.4 | −45.3 | 54.3 | −20.0 | 5.4 | 12.5 | 30.7 | 34.0 | 64.3 | 4.5 |
| Growth | −136.9% | +131.1% | +145.6% | +10.8% | +89.2% | −93.0% | ||||
| EPS, diluted | −1.37 | −1.55 | 1.73 | −0.64 | 0.19 | 0.39 | 0.92 | 1.04 | 1.90 | 0.14 |
| Growth | −137.0% | +105.3% | +135.9% | +13.0% | +82.7% | −92.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 99.8% | 99.5% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −26.7% | −129.7% | 47.8% | −59.7% | 7.3% | 50.7% | 63.5% | 52.9% | 7.6% | 1.5% |
| Net margin | −69.0% | −129.4% | 49.0% | −55.8% | 17.7% | 35.6% | 79.7% | 100.2% | 4.1% | 0.3% |
| Free cash flow margin | 38.0% | −125.5% | 62.9% | −95.3% | −0.1% | 48.8% | 104.3% | 60.7% | −4.4% | 2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 22.0 | −43.8 | 69.9 | −34.1 | 0.0 | 17.4 | 40.1 | 20.6 | −57.6 | 59.1 |
| Capital expenditure | −0.3 | −0.1 | −0.1 | −0.2 | −0.0 | −0.3 | −0.0 | 0.0 | −11.2 | −16.2 |
| Free cash flow | 21.7 | −44.0 | 69.9 | −34.2 | −0.0 | 17.1 | 40.1 | 20.6 | −68.8 | 42.9 |
| Growth | −302.6% | −149.0% | +134.4% | −48.6% | −434.0% | |||||
| Buybacks | −0.7 | −0.3 | 0.0 | −2.7 | −30.6 | 0.0 | −13.2 | −8.3 | −2.4 | −0.0 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −7.4 | −12.9 | −8.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 56.9 | 24.6 | 111.0 | 86.5 | 59.5 | 51.5 | 48.8 | 56.1 | 72.6 | 138.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 103.1 | 71.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −30.5 | 67.3 |
| Shareholders’ equity | 55.3 | 9.7 | 99.7 | 83.8 | 64.0 | 141.3 | 157.7 | 183.1 | 298.1 | 297.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.35 | 0.24 |
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 | FY2025 30 Apr 2025 | FY2026 30 Apr 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 56.9 | 24.6 | 111.0 | 86.5 | 59.5 | 51.5 | 48.8 | 56.1 | 72.6 | 138.3 | |
| 1.1 | 0.5 | 0.6 | 3.0 | 1.6 | 1.2 | 1.0 | 1.7 | n/a | n/a | |
| 4.0 | 3.2 | 2.3 | 1.2 | 0.2 | 0.4 | 0.3 | 0.2 | 95.8 | 68.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 69.2 | 69.2 | |
| 103.8 | 52.0 | 146.0 | 124.8 | 96.1 | 175.5 | 190.1 | 215.7 | 1,102.3 | 1,052.3 | |
| Growth | −49.9% | +180.9% | −14.5% | −23.0% | +82.6% | +8.3% | +13.5% | +410.9% | −4.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 103.1 | 71.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 103.1 | 71.0 |
| 48.4 | 42.3 | 46.3 | 41.1 | 32.1 | 34.2 | 32.4 | 32.6 | 543.6 | 484.9 | |
| Equity | ||||||||||
| −119.3 | −171.6 | −98.5 | −118.6 | −113.2 | −100.7 | −70.0 | −36.0 | 34.7 | 31.2 | |
| 55.3 | 9.7 | 99.7 | 83.8 | 64.0 | 141.3 | 157.7 | 183.1 | 298.1 | 297.2 | |
| Growth | −82.5% | +932.0% | −16.0% | −23.6% | +120.8% | +11.6% | +16.1% | +62.8% | −0.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −30.5 | 67.3 |
| 28.9 | 29.3 | 30.8 | 31.4 | 27.0 | 34.4 | 32.2 | 31.5 | 32.5 | 33.1 | |
| calc | 1.91 | 0.33 | 3.23 | 2.67 | 2.37 | 4.11 | 4.89 | 5.81 | 9.17 | 8.97 |
Lines marked calc are worked out here from filed figures; point at one for how.