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 | 112.3 | 125.3 | 122.6 | 152.8 | 138.9 | 190.3 | 257.8 | 307.5 | 366.1 | 361.1 |
| Growth | +11.6% | −2.1% | +24.6% | −9.1% | +37.0% | +35.5% | +19.3% | +19.0% | −1.4% | |
| Operating income | −0.5 | −17.0 | −34.9 | −21.7 | −47.1 | −37.2 | −19.5 | −43.5 | −7.1 | −0.7 |
| Net income | −1.7 | −17.3 | −35.2 | −23.0 | −51.9 | −51.3 | −24.3 | −43.4 | 40.8 | −10.8 |
| Growth | −126.6% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.28 | −2.12 | −0.95 | −1.62 | 1.39 | −0.37 |
| Growth | −126.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.9% | 51.8% | 47.5% | 48.4% | 46.9% | 52.0% | 53.5% | 49.4% | 51.6% | 52.5% |
| Operating margin | −0.4% | −13.6% | −28.4% | −14.2% | −33.9% | −19.6% | −7.6% | −14.1% | −1.9% | −0.2% |
| Net margin | −1.5% | −13.8% | −28.7% | −15.0% | −37.4% | −26.9% | −9.4% | −14.1% | 11.2% | −3.0% |
| Free cash flow margin | −11.6% | −33.9% | −14.8% | 1.5% | −14.4% | −5.1% | −4.4% | −22.1% | 30.4% | 12.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.5 | −35.9 | −11.8 | 4.7 | −16.9 | 6.5 | 0.6 | −49.4 | 128.3 | 58.7 |
| Capital expenditure | −3.5 | −6.6 | −6.4 | −2.4 | −3.1 | −16.2 | −12.1 | −18.6 | −17.1 | −12.9 |
| Free cash flow | −13.0 | −42.4 | −18.1 | 2.3 | −20.0 | −9.8 | −11.4 | −68.0 | 111.2 | 45.9 |
| Growth | −975.4% | −58.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 33.6 | 19.3 | 17.5 | 66.9 | 23.6 | 123.9 | 19.6 | 94.8 | 46.1 | 48.2 |
| Total debt | 12.3 | 9.6 | 23.6 | 50.9 | 54.6 | 288.3 | 280.2 | 281.9 | 567.0 | 280.9 |
| Net cash (debt) | 21.4 | 9.7 | −6.0 | 16.0 | −30.9 | −164.4 | −260.6 | −187.1 | −520.9 | −232.7 |
| Shareholders’ equity | 124.0 | 118.9 | 97.9 | 125.2 | 109.1 | −11.1 | 15.6 | 34.1 | 149.9 | 209.2 |
| Debt to equity | 0.10 | 0.08 | 0.24 | 0.41 | 0.50 | n/a | 17.97 | 8.26 | 3.78 | 1.34 |
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 | ||||||||||
| 33.6 | 19.3 | 17.5 | 66.9 | 23.6 | 123.9 | 19.6 | 94.8 | 46.1 | 48.2 | |
| 17.4 | 22.2 | 18.5 | 23.7 | 25.0 | 35.4 | 50.0 | 54.9 | 56.8 | 70.8 | |
| 27.7 | 47.1 | 44.7 | 34.2 | 36.3 | 22.0 | 46.4 | 97.2 | 99.3 | 85.0 | |
| 14.9 | 18.1 | 19.8 | 17.4 | 16.5 | 27.5 | 39.0 | 44.9 | 50.6 | 50.3 | |
| 3.9 | n/a | n/a | n/a | n/a | 3.9 | 3.9 | 19.7 | 18.7 | 20.7 | |
| 167.5 | 152.0 | 145.1 | 215.0 | 207.6 | 315.5 | 349.7 | 359.4 | 489.1 | 545.2 | |
| Growth | −9.3% | −4.6% | +48.2% | −3.5% | +52.0% | +10.8% | +2.8% | +36.1% | +11.5% | |
| Liabilities | ||||||||||
| 2.6 | 4.1 | 5.9 | n/a | n/a | 9.6 | n/a | n/a | 283.5 | 96.7 | |
| 9.7 | 5.5 | 17.6 | 50.9 | 54.6 | 278.7 | 280.2 | 281.9 | 283.5 | 184.1 | |
| calc | 12.3 | 9.6 | 23.6 | 50.9 | 54.6 | 288.3 | 280.2 | 281.9 | 567.0 | 280.9 |
| 43.5 | 33.1 | 47.2 | 89.8 | 98.5 | 326.6 | 334.1 | 325.3 | 339.2 | 336.0 | |
| Equity | ||||||||||
| −187.2 | −204.5 | −239.8 | −262.7 | −314.7 | −362.5 | −386.8 | −430.2 | −389.3 | −400.2 | |
| 124.0 | 118.9 | 97.9 | 125.2 | 109.1 | −11.1 | 15.6 | 34.1 | 149.9 | 209.2 | |
| Growth | −4.1% | −17.7% | +27.9% | −12.9% | −110.2% | +118.9% | +339.1% | +39.6% | ||
| Per share and net cash | ||||||||||
| calc | 21.4 | 9.7 | −6.0 | 16.0 | −30.9 | −164.4 | −260.6 | −187.1 | −520.9 | −232.7 |
| 20.3 | 21.0 | 21.5 | 22.2 | 23.4 | 24.7 | 26.1 | 27.2 | 28.5 | 30.2 | |
| calc | 6.10 | 5.67 | 4.55 | 5.64 | 4.67 | −0.45 | 0.60 | 1.26 | 5.26 | 6.92 |
Lines marked calc are worked out here from filed figures; point at one for how.