Closing prices at the end of each trading day, from 20 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 | 64.1 | 99.1 | 147.3 | 214.6 | 265.2 | 322.8 | 410.9 | 492.7 | 591.8 | 747.1 |
| Growth | +54.7% | +48.6% | +45.7% | +23.6% | +21.7% | +27.3% | +19.9% | +20.1% | +26.2% | |
| Operating income | −15.6 | −27.6 | −45.7 | −54.8 | −43.7 | −99.9 | −113.8 | −125.2 | −115.5 | −57.4 |
| Net income | −20.9 | −29.7 | −50.4 | −54.6 | −43.8 | −101.4 | −116.2 | −123.4 | −113.3 | −44.6 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −2.16 | −1.58 | −3.46 | −3.88 | −4.04 | −3.63 | −1.39 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 67.4% | 71.5% | 73.7% | 75.5% | 73.5% | 66.2% | 68.5% | 67.3% | 68.9% | 70.6% |
| Operating margin | −24.3% | −27.8% | −31.0% | −25.5% | −16.5% | −31.0% | −27.7% | −25.4% | −19.5% | −7.7% |
| Net margin | −32.6% | −30.0% | −34.2% | −25.4% | −16.5% | −31.4% | −28.3% | −25.0% | −19.1% | −6.0% |
| Free cash flow margin | −30.3% | −18.6% | −23.3% | −19.7% | −10.3% | −20.4% | −12.9% | −18.4% | −5.2% | 4.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.7 | −14.9 | −29.1 | −21.9 | −13.8 | −37.8 | −23.0 | −50.1 | 3.4 | 80.9 |
| Capital expenditure | −2.8 | −3.6 | −5.2 | −20.5 | −13.6 | −28.1 | −29.8 | −40.4 | −33.9 | −46.3 |
| Free cash flow | −19.4 | −18.5 | −34.3 | −42.3 | −27.3 | −65.8 | −52.8 | −90.5 | −30.6 | 34.5 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −25.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.6 | 8.7 | 20.0 | 20.5 | 88.6 | 127.6 | 78.8 | 36.2 | 419.6 | 236.0 |
| Total debt | 32.2 | 34.0 | 34.9 | 33.0 | 21.3 | 9.7 | 34.9 | 35.0 | n/a | n/a |
| Net cash (debt) | 19.4 | −25.3 | −14.9 | −12.5 | 67.3 | 117.9 | 43.9 | 1.2 | n/a | n/a |
| Shareholders’ equity | 93.0 | 79.3 | 52.1 | 135.4 | 341.6 | 279.5 | 239.8 | 210.1 | 90.9 | 152.7 |
| Debt to equity | 0.35 | 0.43 | 0.67 | 0.24 | 0.06 | 0.03 | 0.15 | 0.17 | n/a | n/a |
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 | ||||||||||
| 51.6 | 8.7 | 20.0 | 20.5 | 88.6 | 127.6 | 78.8 | 36.2 | 419.6 | 236.0 | |
| 9.4 | 13.0 | 19.8 | 23.9 | 29.9 | 46.4 | 49.9 | 61.5 | 79.9 | 75.7 | |
| 1.4 | 1.7 | 2.1 | 4.0 | 5.3 | 10.3 | 15.2 | 14.0 | 14.0 | 21.6 | |
| 4.7 | 6.2 | 9.2 | 26.5 | 34.2 | 55.9 | 75.7 | 104.1 | 125.1 | 151.6 | |
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | |
| 138.2 | 133.1 | 117.5 | 306.2 | 511.7 | 463.0 | 448.2 | 433.1 | 931.4 | 1,020.0 | |
| Growth | −3.6% | −11.7% | +160.6% | +67.1% | −9.5% | −3.2% | −3.4% | +115.0% | +9.5% | |
| Liabilities | ||||||||||
| n/a | 1.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 32.2 | 32.5 | 34.9 | 33.0 | 21.3 | 9.7 | 34.9 | 35.0 | n/a | n/a | |
| calc | 32.2 | 34.0 | 34.9 | 33.0 | 21.3 | 9.7 | 34.9 | 35.0 | n/a | n/a |
| 45.6 | 53.6 | 65.4 | 170.8 | 170.1 | 183.5 | 208.4 | 223.0 | 840.5 | 867.3 | |
| Equity | ||||||||||
| −127.2 | −156.6 | −205.8 | −260.4 | −304.7 | −406.0 | −522.2 | −645.6 | −758.9 | −803.4 | |
| 93.0 | 79.3 | 52.1 | 135.4 | 341.6 | 279.5 | 239.8 | 210.1 | 90.9 | 152.7 | |
| Growth | −14.7% | −34.3% | +159.7% | +152.3% | −18.2% | −14.2% | −12.4% | −56.7% | +68.0% | |
| Per share and net cash | ||||||||||
| calc | 19.4 | −25.3 | −14.9 | −12.5 | 67.3 | 117.9 | 43.9 | 1.2 | n/a | n/a |
| 22.1 | 23.4 | 24.4 | 26.7 | 29.0 | 29.5 | 30.2 | 31.0 | 31.4 | 32.3 | |
| calc | 4.20 | 3.39 | 2.14 | 5.07 | 11.77 | 9.48 | 7.94 | 6.79 | 2.90 | 4.73 |
Lines marked calc are worked out here from filed figures; point at one for how.