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 | 82.9 | 177.0 | 248.1 | 351.3 | 494.4 | 535.0 | 537.8 | 509.3 | 605.2 | 655.4 |
| Growth | +113.6% | +40.1% | +41.6% | +40.7% | +8.2% | +0.5% | −5.3% | +18.8% | +8.3% | |
| Operating income | −115.3 | −39.3 | −33.7 | −0.9 | 30.4 | −44.3 | −89.5 | −232.9 | −170.5 | −153.8 |
| Net income | −131.8 | −61.7 | −63.6 | −7.2 | 19.8 | −58.4 | −92.5 | −207.0 | −168.6 | −136.2 |
| Growth | −394.6% | |||||||||
| EPS, diluted | n/a | n/a | −0.69 | −0.07 | 0.18 | −0.56 | −0.88 | −1.95 | −1.56 | −1.22 |
| Growth | −411.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.2% | 68.6% | 67.7% | 74.8% | 78.5% | 78.5% | 78.6% | 74.8% | 77.3% | 74.5% |
| Operating margin | −139.1% | −22.2% | −13.6% | −0.3% | 6.1% | −8.3% | −16.6% | −45.7% | −28.2% | −23.5% |
| Net margin | −159.1% | −34.8% | −25.6% | −2.1% | 4.0% | −10.9% | −17.2% | −40.6% | −27.9% | −20.8% |
| Free cash flow margin | −136.6% | −22.9% | −3.5% | 4.6% | 17.0% | 11.0% | 1.8% | −19.7% | −11.4% | −11.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −107.6 | −33.1 | −1.9 | 26.6 | 99.1 | 82.8 | 30.8 | −73.3 | −26.4 | −49.0 |
| Capital expenditure | −5.7 | −7.4 | −6.7 | −10.5 | −15.0 | −24.2 | −21.4 | −27.1 | −42.9 | −26.6 |
| Free cash flow | −113.3 | −40.5 | −8.6 | 16.1 | 84.2 | 58.6 | 9.4 | −100.4 | −69.2 | −75.7 |
| Growth | +421.7% | −30.4% | −83.9% | −1,165.0% | ||||||
| Dividends paid | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 99.8 | 78.6 | 140.6 | 177.3 | 234.7 | 208.8 | 115.3 | 240.8 | 163.8 | 93.5 |
| Total debt | 96.2 | 97.3 | 149.3 | 149.4 | 429.9 | 562.2 | 565.5 | 568.8 | 97.3 | 195.0 |
| Net cash (debt) | 3.5 | −18.8 | −8.6 | 27.9 | −195.2 | −353.4 | −450.2 | −328.0 | 66.5 | −101.5 |
| Shareholders’ equity | 142.3 | 113.6 | 112.3 | 217.8 | 476.5 | 410.5 | 441.2 | 362.5 | 360.2 | 340.5 |
| Debt to equity | 0.68 | 0.86 | 1.33 | 0.69 | 0.90 | 1.37 | 1.28 | 1.57 | 0.27 | 0.57 |
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 | ||||||||||
| 44.2% | 68.6% | 67.7% | 74.8% | 78.5% | 78.5% | 78.6% | 74.8% | 77.3% | 74.5% | |
| −139.1% | −22.2% | −13.6% | −0.3% | 6.1% | −8.3% | −16.6% | −45.7% | −28.2% | −23.5% | |
| −146.5% | −27.4% | −18.5% | −2.5% | 3.7% | −9.7% | −15.2% | −37.6% | −21.7% | −20.8% | |
| −159.1% | −34.8% | −25.6% | −2.1% | 4.0% | −10.9% | −17.2% | −40.6% | −27.9% | −20.8% | |
| −136.6% | −22.9% | −3.5% | 4.6% | 17.0% | 11.0% | 1.8% | −19.7% | −11.4% | −11.5% | |
| Spending | ||||||||||
| 50.0% | 21.5% | 20.4% | 22.5% | 26.7% | 37.6% | 38.3% | 43.8% | 34.6% | 34.3% | |
| 61.5% | 33.4% | 29.6% | 25.0% | 21.7% | 23.6% | 24.7% | 32.2% | 31.4% | 27.1% | |
| 6.8% | 4.2% | 2.7% | 3.0% | 3.0% | 4.5% | 4.0% | 5.3% | 7.1% | 4.1% | |
| n/a | n/a | n/a | n/a | −9.4% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −92.6% | −54.3% | −56.6% | −3.3% | 4.2% | −14.2% | −21.0% | −57.1% | −46.8% | −40.0% | |
| −46.7% | −23.2% | −18.7% | −1.5% | 1.9% | −5.1% | −7.8% | −18.1% | −13.6% | −16.9% | |
| Balance and payout | ||||||||||
| 0.68 | 0.86 | 1.33 | 0.69 | 0.90 | 1.37 | 1.28 | 1.57 | 0.27 | 0.57 | |
| 49.5% | 57.2% | 67.0% | 54.6% | 54.7% | 64.0% | 63.0% | 68.4% | 71.0% | 57.7% | |