Closing prices at the end of each trading day, from 26 Sep 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 361.0 | 497.6 | 600.1 | 583.7 | 0.8 | 31.2 | 25.6 | 22.7 | 19.5 |
| Growth | +37.9% | +20.6% | −2.7% | −99.9% | +3,735.9% | −18.0% | −11.3% | −14.1% | |
| Net income | −10.2 | 123.4 | 61.6 | −45.1 | 47.4 | −77.7 | −180.0 | −78.7 | 25.2 |
| Growth | −50.1% | −173.2% | −264.0% | ||||||
| EPS, diluted | −4.22 | 4.47 | 0.40 | −1.65 | 1.56 | −2.37 | −4.88 | −1.95 | 0.53 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | −2.8% | 24.8% | 10.3% | −7.7% | 5,832.0% | −249.3% | −703.8% | −347.1% | 129.7% |
| Free cash flow margin | 36.2% | 24.9% | 34.9% | 25.4% | 18,591.8% | 775.6% | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 139.1 | 138.4 | 218.4 | 152.9 | 163.4 | 247.9 | 392.8 | 393.5 | 413.4 |
| Capital expenditure | −8.5 | −14.6 | −8.9 | −4.8 | −12.3 | −6.0 | n/a | n/a | n/a |
| Free cash flow | 130.6 | 123.8 | 209.5 | 148.0 | 151.2 | 241.9 | n/a | n/a | n/a |
| Growth | −5.2% | +69.2% | −29.3% | +2.1% | +60.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 48.3 | 70.5 | 72.2 | 136.2 | 131.0 | 98.8 | 91.2 | 60.0 | 105.5 |
| Total debt | n/a | n/a | n/a | n/a | 114.1 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 16.9 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 216.7 | 346.5 | 488.8 | 466.6 | 603.9 | 547.6 | 404.4 | 353.8 | 390.1 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.19 | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 361.0 | 497.6 | 600.1 | 583.7 | 0.8 | 31.2 | 25.6 | 22.7 | 19.5 | |
| Growth | +37.9% | +20.6% | −2.7% | −99.9% | +3,735.9% | −18.0% | −11.3% | −14.1% | |
| 16.9 | 10.8 | 15.4 | 20.5 | 37.5 | 58.8 | 72.4 | 53.2 | 34.0 | |
| 2.1 | 170.1 | 84.4 | −58.1 | 62.8 | −75.3 | −253.7 | −115.2 | 44.1 | |
| 12.3 | 46.7 | 22.8 | −13.0 | 15.4 | 2.5 | −73.7 | −36.5 | 18.8 | |
| −10.2 | 123.4 | 61.6 | −45.1 | 47.4 | −77.7 | −180.0 | −78.7 | 25.2 | |
| Growth | −50.1% | −173.2% | −264.0% | ||||||
| Per share | |||||||||
| −4.22 | 6.42 | 0.46 | −1.65 | 1.68 | −2.37 | −4.88 | −1.95 | 0.54 | |
| −4.22 | 4.47 | 0.40 | −1.65 | 1.56 | −2.37 | −4.88 | −1.95 | 0.53 | |
| Growth | −91.1% | −512.5% | −251.9% | ||||||
| 2.4 | 2.6 | 9.3 | 27.3 | 28.2 | 32.8 | 36.9 | 40.4 | 46.4 | |
| 2.4 | 3.7 | 10.8 | 27.3 | 30.3 | 32.8 | 36.9 | 40.4 | 47.9 | |
| Growth | +53.5% | +189.7% | +154.0% | +10.9% | +8.3% | +12.3% | +9.4% | +18.6% | |
† The diluted share count jumps at 2018 and 2019 and 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.