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 | 128.2 | 167.1 | 181.7 | 154.6 | 171.7 | 233.7 | 387.5 | 405.5 | 185.8 | 115.0 |
| Growth | +30.3% | +8.8% | −14.9% | +11.1% | +36.1% | +65.8% | +4.6% | −54.2% | −38.1% | |
| Operating income | 20.3 | 40.2 | 28.4 | 18.6 | −5.2 | −10.2 | −22.2 | 32.7 | −28.3 | −72.0 |
| Net income | 19.7 | 30.9 | 20.4 | 16.7 | −14.9 | −23.0 | −17.1 | 53.7 | −19.5 | −68.7 |
| Growth | +56.9% | −34.1% | −18.3% | −189.6% | −136.3% | |||||
| EPS, diluted | 0.35 | 0.51 | 0.33 | 0.27 | 0.22 | −0.32 | −0.24 | 0.72 | −0.26 | −0.94 |
| Growth | +45.7% | −35.3% | −18.2% | −18.5% | −245.5% | −136.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 68.7% | 59.2% | 62.5% | 61.2% | 59.3% | 50.3% | 38.3% | 42.3% | 42.7% | 41.9% |
| Operating margin | 15.8% | 24.1% | 15.6% | 12.0% | −3.0% | −4.3% | −5.7% | 8.1% | −15.2% | −62.6% |
| Net margin | 15.4% | 18.5% | 11.2% | 10.8% | −8.7% | −9.8% | −4.4% | 13.2% | −10.5% | −59.8% |
| Free cash flow margin | 15.8% | 14.3% | 18.0% | 0.3% | −12.2% | −24.5% | −13.9% | 33.5% | 12.7% | −46.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.6 | 28.2 | 39.1 | 9.8 | 5.8 | −35.4 | −47.2 | 141.6 | 27.4 | −49.0 |
| Capital expenditure | −4.4 | −4.3 | −6.3 | −9.3 | −26.7 | −21.9 | −6.8 | −5.8 | −3.8 | −4.2 |
| Free cash flow | 20.2 | 23.8 | 32.7 | 0.5 | −20.9 | −57.3 | −54.0 | 135.8 | 23.6 | −53.2 |
| Growth | +17.7% | +37.5% | −98.5% | −4,358.6% | −82.6% | −325.7% | ||||
| Buybacks | −3.4 | −1.2 | −3.6 | −3.7 | −2.1 | −2.1 | −2.3 | 0.0 | 0.0 | −15.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 108.0 | 71.0 | 88.4 | 75.7 | 160.8 | 116.8 | 84.0 | 290.4 | 267.8 | 199.3 |
| Shareholders’ equity | 185.9 | 258.1 | 283.4 | 307.1 | 398.6 | 380.5 | 364.4 | 430.7 | 410.3 | 340.8 |
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 | ||||||||||
| 68.7% | 59.2% | 62.5% | 61.2% | 59.3% | 50.3% | 38.3% | 42.3% | 42.7% | 41.9% | |
| 15.8% | 24.1% | 15.6% | 12.0% | −3.0% | −4.3% | −5.7% | 8.1% | −15.2% | −62.6% | |
| 15.9% | 24.6% | 17.5% | 13.8% | −2.1% | −4.0% | −4.0% | 13.9% | −8.6% | −56.2% | |
| 15.4% | 18.5% | 11.2% | 10.8% | −8.7% | −9.8% | −4.4% | 13.2% | −10.5% | −59.8% | |
| 15.8% | 14.3% | 18.0% | 0.3% | −12.2% | −24.5% | −13.9% | 33.5% | 12.7% | −46.3% | |
| Spending | ||||||||||
| 7.6% | 8.0% | 8.9% | 12.7% | 18.1% | 14.6% | 9.4% | 8.3% | 14.0% | 37.0% | |
| 22.1% | 17.6% | 21.1% | 22.8% | 24.8% | 21.5% | 17.6% | 14.4% | 24.9% | 41.5% | |
| 3.4% | 2.6% | 3.5% | 6.0% | 15.5% | 9.4% | 1.7% | 1.4% | 2.0% | 3.6% | |
| 3.0% | 24.6% | 35.7% | 21.9% | n/a | n/a | n/a | 4.6% | n/a | n/a | |
| Returns | ||||||||||
| 10.6% | 12.0% | 7.2% | 5.4% | −3.7% | −6.0% | −4.7% | 12.5% | −4.8% | −20.2% | |
| 9.5% | 10.4% | 6.5% | 4.8% | −3.3% | −5.0% | −3.9% | 11.1% | −4.1% | −17.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | 10.2% | 12.1% | 12.3% | 17.5% | 18.0% | 10.8% | 14.5% | 15.5% | |
| 17.0% | 5.2% | 11.0% | 757.6% | n/a | n/a | n/a | 0.0% | 0.0% | n/a | |