Closing prices at the end of each trading day, from 27 Mar 2017. 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 | n/a | 201.0 | 273.9 | 319.6 | 357.2 | 459.2 | 546.8 | 658.7 | 658.6 | 607.8 |
| Growth | +36.2% | +16.7% | +11.8% | +28.6% | +19.1% | +20.5% | −0.0% | −7.7% | ||
| Operating income | −0.0 | 1.8 | 13.1 | 36.4 | 52.9 | 67.9 | 82.9 | 95.5 | 95.0 | 55.7 |
| Net income | −0.0 | −10.2 | −7.2 | 19.6 | 33.8 | 46.8 | 57.3 | 59.5 | 58.8 | 32.7 |
| Growth | +72.3% | +38.7% | +22.4% | +3.8% | −1.2% | −44.5% | ||||
| EPS, diluted | n/a | n/a | −0.28 | 0.52 | 0.88 | 1.20 | 1.48 | 1.63 | 1.79 | 1.08 |
| Growth | +69.2% | +36.4% | +23.3% | +10.1% | +9.8% | −39.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 0.9% | 4.8% | 11.4% | 14.8% | 14.8% | 15.2% | 14.5% | 14.4% | 9.2% |
| Net margin | n/a | −5.1% | −2.6% | 6.1% | 9.5% | 10.2% | 10.5% | 9.0% | 8.9% | 5.4% |
| Free cash flow margin | n/a | 1.5% | 5.3% | 14.4% | −1.4% | 14.7% | 0.5% | 19.8% | 3.5% | 2.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.0 | 7.4 | 19.8 | 52.5 | −0.9 | 78.1 | 15.2 | 143.5 | 53.1 | 36.9 |
| Capital expenditure | n/a | −4.4 | −5.3 | −6.5 | −4.1 | −10.6 | −12.2 | −12.8 | −30.0 | −21.1 |
| Free cash flow | n/a | 3.1 | 14.5 | 46.1 | −4.9 | 67.5 | 3.0 | 130.7 | 23.1 | 15.8 |
| Growth | +373.2% | +217.5% | −110.7% | −95.6% | +4,255.9% | −82.3% | −31.5% | |||
| Buybacks | n/a | 0.0 | 0.0 | 0.0 | 0.0 | −5.6 | −53.7 | −66.3 | −75.1 | −16.3 |
| Dividends paid | n/a | −20.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 59.2 | 73.0 | 86.1 | 74.9 | 132.5 | 149.5 | 239.2 | 130.5 | 168.7 |
| Total debt | n/a | 112.0 | 117.3 | 94.7 | 87.6 | 83.1 | 155.2 | 188.2 | 156.6 | 194.8 |
| Net cash (debt) | n/a | −52.8 | −44.2 | −8.6 | −12.7 | 49.4 | −5.7 | 51.0 | −26.1 | −26.1 |
| Shareholders’ equity | 3.3 | 35.9 | 44.5 | 56.0 | 94.3 | 143.0 | 149.9 | 149.0 | 134.9 | 161.1 |
| Debt to equity | n/a | 3.12 | 2.64 | 1.69 | 0.93 | 0.58 | 1.04 | 1.26 | 1.16 | 1.21 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 0.9% | 4.8% | 11.4% | 14.8% | 14.8% | 15.2% | 14.5% | 14.4% | 9.2% | |
| n/a | −4.8% | −2.0% | 8.7% | 13.0% | 13.8% | 14.1% | 12.9% | 12.6% | 7.7% | |
| n/a | −5.1% | −2.6% | 6.1% | 9.5% | 10.2% | 10.5% | 9.0% | 8.9% | 5.4% | |
| n/a | 1.5% | 5.3% | 14.4% | −1.4% | 14.7% | 0.5% | 19.8% | 3.5% | 2.6% | |
| Spending | ||||||||||
| n/a | 2.2% | 1.9% | 2.0% | 1.1% | 2.3% | 2.2% | 1.9% | 4.6% | 3.5% | |
| n/a | n/a | n/a | 29.8% | 27.0% | 26.0% | 25.8% | 30.0% | 29.4% | 30.6% | |
| Returns | ||||||||||
| −0.0% | −28.3% | −16.3% | 35.0% | 35.8% | 32.7% | 38.2% | 39.9% | 43.6% | 20.3% | |
| −0.3% | −4.7% | −3.2% | 8.6% | 13.0% | 13.8% | 11.2% | 10.3% | 12.7% | 6.3% | |
| Balance and payout | ||||||||||
| n/a | 3.12 | 2.64 | 1.69 | 0.93 | 0.58 | 1.04 | 1.26 | 1.16 | 1.21 | |
| 95.5% | 4.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 658.1% | 0.0% | 0.0% | n/a | 8.2% | 1,790.5% | 50.7% | 325.4% | 103.3% | |