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 | 292.5 | 319.9 | 227.5 | 243.6 | 398.2 | 446.1 | 503.6 | 629.4 | 255.3 | 224.3 |
| Growth | +9.4% | −28.9% | +7.1% | +63.4% | +12.0% | +12.9% | +25.0% | −59.4% | −12.1% | |
| Operating income | −9.1 | −10.2 | −37.5 | −16.1 | 3.9 | −16.1 | −14.2 | −10.4 | −2.2 | 8.0 |
| Net income | −8.7 | −9.5 | −59.6 | 1.0 | 13.3 | 13.1 | −56.6 | −9.6 | −2.5 | 8.3 |
| Growth | +1,233.0% | −1.4% | −531.0% | |||||||
| EPS, diluted | −0.07 | −0.07 | −0.44 | −0.06 | 0.06 | 0.06 | −0.25 | −0.04 | −0.01 | 0.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.4% | 33.0% | 26.9% | 40.1% | 44.2% | 46.3% | 54.6% | 57.2% | 60.1% | 65.0% |
| Operating margin | −3.1% | −3.2% | −16.5% | −6.6% | 1.0% | −3.6% | −2.8% | −1.7% | −0.9% | 3.6% |
| Net margin | −3.0% | −3.0% | −26.2% | 0.4% | 3.3% | 2.9% | −11.2% | −1.5% | −1.0% | 3.7% |
| Free cash flow margin | −5.4% | −4.8% | −13.3% | 0.4% | 6.8% | −0.6% | 7.0% | −3.5% | −19.2% | 2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.3 | −14.8 | −29.9 | 1.9 | 29.3 | −1.8 | 35.8 | −20.7 | −48.2 | 6.2 |
| Capital expenditure | −0.3 | −0.6 | −0.4 | −0.9 | −2.2 | −1.0 | −0.8 | −1.1 | −0.8 | −0.0 |
| Free cash flow | −15.7 | −15.4 | −30.3 | 1.0 | 27.1 | −2.8 | 35.0 | −21.9 | −48.9 | 6.2 |
| Growth | +2,706.3% | −110.3% | −162.5% | |||||||
| Buybacks | −0.8 | −3.1 | −3.4 | −0.3 | −2.7 | 0.0 | 0.0 | −2.3 | −1.2 | −0.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 89.5 | 68.4 | 38.8 | 37.7 | 61.5 | 55.9 | 88.6 | 66.4 | 17.9 | 23.6 |
| Shareholders’ equity | 65.8 | 55.5 | −7.8 | 31.9 | 49.4 | 63.9 | 3.9 | −8.4 | −13.2 | −4.0 |
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 | ||||||||||
| 35.4% | 33.0% | 26.9% | 40.1% | 44.2% | 46.3% | 54.6% | 57.2% | 60.1% | 65.0% | |
| −3.1% | −3.2% | −16.5% | −6.6% | 1.0% | −3.6% | −2.8% | −1.7% | −0.9% | 3.6% | |
| −3.0% | −3.0% | −26.3% | −0.4% | 4.2% | 5.2% | −13.8% | −1.5% | −1.0% | 3.7% | |
| −3.0% | −3.0% | −26.2% | 0.4% | 3.3% | 2.9% | −11.2% | −1.5% | −1.0% | 3.7% | |
| −5.4% | −4.8% | −13.3% | 0.4% | 6.8% | −0.6% | 7.0% | −3.5% | −19.2% | 2.8% | |
| Spending | ||||||||||
| 2.3% | 1.6% | 2.5% | 7.3% | 3.8% | 4.6% | 3.9% | 3.0% | 6.1% | 4.6% | |
| 11.8% | 9.3% | 14.5% | 15.5% | 8.3% | 8.9% | 7.2% | 5.4% | 10.1% | 8.7% | |
| 0.1% | 0.2% | 0.2% | 0.4% | 0.6% | 0.2% | 0.2% | 0.2% | 0.3% | 0.0% | |
| n/a | n/a | n/a | n/a | 20.4% | 42.1% | n/a | n/a | n/a | −0.7% | |
| Returns | ||||||||||
| −13.2% | −17.2% | n/a | 3.1% | 27.0% | 20.6% | −1,459.8% | n/a | n/a | n/a | |
| −7.4% | −8.8% | −57.5% | 0.9% | 8.4% | 6.7% | −34.3% | −7.6% | −3.6% | 11.5% | |
| Balance and payout | ||||||||||
| 44.3% | 49.0% | 107.5% | 71.8% | 68.8% | 67.3% | 97.6% | 106.6% | 119.0% | 105.5% | |
| n/a | n/a | n/a | 26.0% | 10.0% | n/a | 0.0% | n/a | n/a | 11.7% | |