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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 21.5 | 18.0 | 44.8 | 23.4 | 1.5 | −26.7 | −66.0 | −2.0 | 7.0 | 5.2 | |
| Growth | −16.0% | +148.3% | −47.8% | −93.8% | −1,930.3% | −25.5% | ||||
| Investment | ||||||||||
| −7.5 | −13.7 | −14.3 | −20.0 | −29.1 | −64.1 | −30.9 | −28.8 | −41.1 | −27.0 | |
| calc | 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% | ||||||
| calc | 0.18 | 0.05 | 0.33 | 0.03 | −0.25 | −0.76 | −0.78 | −0.24 | −0.27 | −0.17 |
| n/a | −13.7 | −139.7 | −19.6 | −159.4 | −632.4 | 0.5 | 76.7 | 12.9 | −12.3 | |
| Financing | ||||||||||
| n/a | −4.1 | 92.0 | 159.5 | 235.6 | 725.3 | 11.8 | 4.6 | 4.6 | −200.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.