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 | 231.8 | 240.3 | 276.7 | 408.8 | 444.4 | 484.3 | 509.7 | 591.6 | 660.6 | 727.3 |
| Growth | +3.6% | +15.2% | +47.7% | +8.7% | +9.0% | +5.2% | +16.1% | +11.6% | +10.1% | |
| Operating income | 2.2 | 2.9 | 10.0 | 13.0 | −14.0 | −118.8 | −157.6 | −107.7 | −92.1 | −115.9 |
| Net income | −6.1 | −0.4 | 2.6 | 8.0 | 4.2 | −8.3 | −144.3 | −88.0 | −78.7 | −108.0 |
| Growth | +203.3% | −47.9% | −300.1% | |||||||
| EPS, diluted | −0.40 | −0.14 | 0.07 | 0.08 | 0.04 | −0.07 | −1.16 | −0.70 | −0.62 | −0.84 |
| Growth | +14.3% | −50.0% | −275.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.3% | 42.4% | 46.0% | 48.1% | 41.8% | 38.6% | 36.9% | 41.3% | 43.9% | 43.2% |
| Operating margin | 0.9% | 1.2% | 3.6% | 3.2% | −3.1% | −24.5% | −30.9% | −18.2% | −13.9% | −15.9% |
| Net margin | −2.6% | −0.2% | 1.0% | 2.0% | 0.9% | −1.7% | −28.3% | −14.9% | −11.9% | −14.9% |
| Free cash flow margin | 6.0% | 1.8% | 11.0% | 0.8% | −6.2% | −18.8% | −19.0% | −5.2% | −5.2% | −3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.5 | 18.0 | 44.8 | 23.4 | 1.5 | −26.7 | −66.0 | −2.0 | 7.0 | 5.2 |
| Capital expenditure | −7.5 | −13.7 | −14.3 | −20.0 | −29.1 | −64.1 | −30.9 | −28.8 | −41.1 | −27.0 |
| Free cash flow | 13.9 | 4.3 | 30.5 | 3.3 | −27.6 | −90.9 | −96.9 | −30.7 | −34.0 | −21.8 |
| Growth | −68.8% | +601.1% | −89.0% | −927.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.5 | 12.8 | 9.8 | 173.0 | 228.7 | 316.8 | 263.2 | 342.5 | 367.0 | 159.6 |
| Total debt | 95.7 | 94.9 | 100.8 | 5.0 | 0.0 | n/a | n/a | 538.2 | 541.1 | 341.9 |
| Net cash (debt) | −83.2 | −82.1 | −90.9 | 168.0 | 228.7 | n/a | n/a | −195.7 | −174.1 | −182.2 |
| Shareholders’ equity | 162.3 | 172.0 | 320.4 | 507.4 | 694.3 | 1,108.3 | 998.0 | 941.5 | 902.3 | 836.6 |
| Debt to equity | 0.59 | 0.55 | 0.31 | 0.01 | 0.00 | n/a | n/a | 0.57 | 0.60 | 0.41 |
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 | ||||||||||
| 12.5 | 12.8 | 9.8 | 173.0 | 228.7 | 316.8 | 263.2 | 342.5 | 367.0 | 159.6 | |
| 55.5 | 60.4 | 76.9 | 94.2 | 106.8 | 112.1 | 119.7 | 131.2 | 150.5 | 159.2 | |
| 6.3 | 7.5 | 8.7 | 14.4 | 29.5 | 23.4 | 24.3 | 24.2 | 26.7 | 28.6 | |
| 34.0 | 36.5 | 60.9 | 64.2 | 85.9 | 109.5 | 102.5 | 92.0 | 94.1 | 84.8 | |
| 147.0 | 147.0 | 197.9 | 198.6 | 211.1 | 527.1 | 522.8 | 522.8 | 522.8 | 524.3 | |
| 337.1 | 344.5 | 505.0 | 709.5 | 988.3 | 1,869.8 | 1,740.0 | 1,681.2 | 1,638.0 | 1,359.8 | |
| Growth | +2.2% | +46.6% | +40.5% | +39.3% | +89.2% | −6.9% | −3.4% | −2.6% | −17.0% | |
| Liabilities | ||||||||||
| 3.8 | 3.8 | 7.9 | 5.0 | 0.0 | n/a | n/a | n/a | 200.8 | 0.0 | |
| 91.9 | 91.1 | 92.9 | n/a | n/a | n/a | n/a | 538.2 | 340.3 | 341.9 | |
| calc | 95.7 | 94.9 | 100.8 | 5.0 | 0.0 | n/a | n/a | 538.2 | 541.1 | 341.9 |
| 150.5 | 139.9 | 184.6 | 202.1 | 294.0 | 761.5 | 742.0 | 739.7 | 735.7 | 523.3 | |
| Equity | ||||||||||
| −52.5 | −58.4 | −19.4 | −11.4 | −7.2 | −14.8 | −159.1 | −247.1 | −325.8 | −433.8 | |
| 162.3 | 172.0 | 320.4 | 507.4 | 694.3 | 1,108.3 | 998.0 | 941.5 | 902.3 | 836.6 | |
| Growth | +5.9% | +86.3% | +58.3% | +36.8% | +59.6% | −9.9% | −5.7% | −4.2% | −7.3% | |
| Per share and net cash | ||||||||||
| calc | −83.2 | −82.1 | −90.9 | 168.0 | 228.7 | n/a | n/a | −195.7 | −174.1 | −182.2 |
| 78.6 | 80.5 | 94.5 | 104.8 | 112.1 | 124.1 | 126.9 | 127.4 | 128.1 | 128.1 | |
| calc | 2.07 | 2.14 | 3.39 | 4.84 | 6.19 | 8.93 | 7.86 | 7.39 | 7.04 | 6.53 |
Lines marked calc are worked out here from filed figures; point at one for how.