Closing prices at the end of each trading day, from 13 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 | 174.8 | 11.7 | 27.9 | 63.0 | 65.1 | 75.4 | 99.8 | 199.0 | 285.5 | 349.0 |
| Growth | −93.3% | +137.2% | +126.3% | +3.3% | +15.8% | +32.2% | +99.4% | +43.5% | +22.2% | |
| Operating income | 67.3 | −108.2 | −76.6 | −44.6 | −47.9 | −47.0 | −64.1 | 8.7 | 72.6 | 38.8 |
| Net income | 125.7 | −117.3 | −87.0 | −51.9 | −57.2 | −80.9 | −87.4 | −11.9 | 27.6 | 5.9 |
| Growth | −193.4% | −78.7% | ||||||||
| EPS, diluted | 1.36 | −1.13 | −0.60 | n/a | −0.26 | −0.32 | −0.34 | −0.04 | 0.10 | 0.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 38.5% | −921.1% | −274.9% | −70.7% | −73.5% | −62.3% | −64.3% | 4.4% | 25.4% | 11.1% |
| Net margin | 71.9% | −999.0% | −312.2% | −82.3% | −87.9% | −107.3% | −87.6% | −6.0% | 9.7% | 1.7% |
| Free cash flow margin | −45.3% | n/a | −136.7% | −144.4% | −44.4% | −97.0% | −88.5% | −4.2% | 11.5% | 3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −78.1 | −64.8 | −37.7 | −88.5 | −28.1 | −61.7 | −80.7 | 34.1 | 42.5 | 18.3 |
| Capital expenditure | −1.1 | n/a | −0.4 | −2.6 | −0.8 | −11.5 | −7.6 | −42.4 | −9.7 | −4.6 |
| Free cash flow | −79.2 | n/a | −38.1 | −91.0 | −28.9 | −73.2 | −88.3 | −8.3 | 32.8 | 13.7 |
| Growth | −58.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.9 | 43.9 | 71.2 | 29.9 | 67.0 | 124.2 | 69.8 | 238.5 | 46.3 | 74.9 |
| Total debt | n/a | 156.8 | 102.5 | 118.9 | 122.2 | 281.2 | 273.5 | 268.7 | 36.1 | 354.6 |
| Net cash (debt) | n/a | −112.9 | −31.3 | −89.0 | −55.2 | −157.0 | −203.7 | −30.2 | 10.3 | −279.8 |
| Shareholders’ equity | −183.6 | −214.7 | −175.1 | −190.5 | −180.4 | −209.3 | −250.5 | −246.2 | −78.8 | −51.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 174.8 | 11.7 | 27.9 | 63.0 | 65.1 | 75.4 | 99.8 | 199.0 | 285.5 | 349.0 | |
| Growth | −93.3% | +137.2% | +126.3% | +3.3% | +15.8% | +32.2% | +99.4% | +43.5% | +22.2% | |
| 17.1 | 17.2 | 19.4 | 20.1 | 15.1 | 16.8 | 16.0 | 20.9 | 17.4 | 26.8 | |
| 46.9 | 75.0 | 79.7 | 74.7 | 59.0 | 77.4 | 91.5 | 94.3 | 94.3 | 144.1 | |
| 67.3 | −108.2 | −76.6 | −44.6 | −47.9 | −47.0 | −64.1 | 8.7 | 72.6 | 38.8 | |
| Growth | −260.9% | +736.4% | −46.5% | |||||||
| 125.7 | −117.3 | −86.7 | −51.9 | −57.5 | −80.9 | −87.4 | −10.4 | 30.5 | 1.4 | |
| 0.0 | 0.1 | 0.2 | 0.0 | −0.2 | 0.0 | 0.0 | 1.6 | 2.9 | −4.5 | |
| 125.7 | −117.3 | −87.0 | −51.9 | −57.2 | −80.9 | −87.4 | −11.9 | 27.6 | 5.9 | |
| Growth | −193.4% | −78.7% | ||||||||
| Per share | ||||||||||
| 1.37 | −1.13 | −0.60 | n/a | −0.26 | −0.32 | −0.34 | −0.04 | 0.10 | 0.02 | |
| 1.36 | −1.13 | −0.60 | n/a | −0.26 | −0.32 | −0.34 | −0.04 | 0.10 | 0.02 | |
| Growth | −183.1% | −80.0% | ||||||||
| 92.1 | 104.2 | 144.1 | n/a | 222.6 | 249.2 | 257.1 | 267.0 | 274.4 | 305.6 | |
| 92.1 | 104.2 | 144.1 | n/a | 222.6 | 249.2 | 257.1 | 267.0 | 283.8 | 314.1 | |
| Growth | +13.2% | +38.3% | +12.0% | +3.1% | +3.9% | +6.3% | +10.7% | |||
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.