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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 22.0 | −43.8 | 69.9 | −34.1 | 0.0 | 17.4 | 40.1 | 20.6 | −57.6 | 59.1 | |
| Growth | −298.8% | −148.8% | +79,213.6% | +130.1% | −48.7% | −379.5% | ||||
| n/a | 1.0 | 0.9 | 2.2 | 1.9 | 0.8 | n/a | 0.1 | 35.4 | 42.6 | |
| Investment | ||||||||||
| −0.3 | −0.1 | −0.1 | −0.2 | −0.0 | −0.3 | −0.0 | 0.0 | −11.2 | −16.2 | |
| calc | 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% | |||||
| calc | 0.75 | −1.51 | 2.22 | −1.09 | −0.00 | 0.54 | 1.20 | 0.63 | −2.09 | 1.29 |
| 7.8 | 11.1 | 8.2 | 10.9 | 3.0 | −87.7 | −29.4 | 3.4 | 3.4 | 51.5 | |
| Financing | ||||||||||
| 2.0 | 0.5 | 8.2 | −1.3 | −29.9 | 62.2 | −13.4 | −16.7 | 61.0 | −44.8 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −7.4 | −12.9 | −8.1 | |
| −0.7 | −0.3 | 0.0 | −2.7 | −30.6 | 0.0 | −13.2 | −8.3 | −2.4 | −0.0 | |
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.