Closing prices at the end of each trading day, from 5 Feb 2018. 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 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196.9 | 285.8 | 428.4 | 648.5 | 725.0 | 573.2 | n/a | 510.5 | 487.9 | 468.7 |
| Growth | +45.2% | +49.9% | +51.4% | +11.8% | −20.9% | −4.4% | −3.9% | |||
| Operating income | −8.7 | −16.9 | 16.2 | 71.2 | −24.6 | −42.8 | n/a | −113.7 | −92.2 | −43.0 |
| Net income | −8.8 | −4.3 | −22.6 | −236.9 | 3.1 | −92.5 | n/a | −120.8 | −97.9 | −51.4 |
| Growth | −3,069.5% | |||||||||
| EPS, diluted | −1.05 | −0.51 | −2.26 | −6.04 | −0.31 | −1.13 | n/a | 1.17 | 0.91 | 0.48 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.2% | 39.4% | 44.1% | 47.0% | 40.5% | 36.3% | n/a | 33.7% | 37.1% | 40.2% |
| Operating margin | −4.4% | −5.9% | 3.8% | 11.0% | −3.4% | −7.5% | n/a | −22.3% | −18.9% | −9.2% |
| Net margin | −4.5% | −1.5% | −5.3% | −36.5% | 0.4% | −16.1% | n/a | −23.7% | −20.1% | −11.0% |
| Free cash flow margin | −1.3% | −11.5% | 2.9% | 8.2% | −11.7% | −11.2% | n/a | −13.5% | −5.1% | −8.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.0 | −21.7 | 22.9 | 81.3 | −30.9 | −28.8 | n/a | −54.7 | −17.9 | −33.8 |
| Capital expenditure | −7.6 | −11.3 | −10.5 | −27.9 | −53.9 | −35.4 | n/a | −14.4 | −7.2 | −8.1 |
| Free cash flow | −2.6 | −33.0 | 12.4 | 53.4 | −84.8 | −64.1 | n/a | −69.1 | −25.1 | −41.9 |
| Growth | +329.7% | −258.9% | ||||||||
| Buybacks | −34.2 | n/a | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −0.1 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.6 | 12.2 | 33.5 | 123.0 | 91.6 | 41.8 | 54.5 | 26.9 | 29.0 | 24.3 |
| Total debt | 8.0 | 26.6 | 35.4 | 45.4 | 96.4 | 23.7 | n/a | 53.8 | 126.1 | 126.7 |
| Net cash (debt) | −4.4 | −14.4 | −1.9 | 77.5 | −4.8 | 18.1 | n/a | −27.0 | −97.1 | −102.3 |
| Shareholders’ equity | 5.0 | −0.7 | −26.2 | 67.2 | 145.8 | 174.3 | 213.0 | 115.4 | 20.2 | −29.7 |
| Debt to equity | 1.60 | n/a | n/a | 0.68 | 0.66 | 0.14 | n/a | 0.47 | 6.24 | n/a |
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 Mar 2023 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||||
| n/a | 196.9 | 285.8 | 428.4 | 648.5 | 725.0 | 573.2 | n/a | 510.5 | 487.9 | 468.7 | |
| Growth | +45.2% | +49.9% | +51.4% | +11.8% | −20.9% | −4.4% | −3.9% | ||||
| n/a | 111.8 | 173.2 | 239.4 | 343.4 | 431.3 | 365.1 | n/a | 338.7 | 306.7 | 280.2 | |
| n/a | 85.0 | 112.6 | 189.0 | 305.1 | 293.7 | 208.1 | n/a | 171.8 | 181.1 | 188.6 | |
| Growth | +32.4% | +67.8% | +61.5% | −3.7% | −29.2% | +5.4% | +4.1% | ||||
| n/a | 1.4 | 2.1 | 3.9 | 6.0 | 6.9 | 8.8 | n/a | 11.9 | 13.0 | 9.6 | |
| 2.7 | 13.2 | 23.6 | 26.9 | 39.9 | 72.1 | 76.7 | n/a | 84.4 | 69.1 | 63.6 | |
| −2.7 | −8.7 | −16.9 | 16.2 | 71.2 | −24.6 | −42.8 | n/a | −113.7 | −92.2 | −43.0 | |
| Growth | +339.3% | −134.5% | |||||||||
| −2.3 | 1.2 | −19.6 | −30.5 | −273.5 | 1.4 | 120.4 | n/a | −121.2 | −98.0 | −51.3 | |
| n/a | 0.4 | n/a | 0.4 | −43.7 | −1.5 | 213.2 | 0.0 | 0.0 | 0.1 | 0.2 | |
| −2.3 | −8.8 | −4.3 | −22.6 | −236.9 | 3.1 | −92.5 | n/a | −120.8 | −97.9 | −51.4 | |
| Growth | −3,069.5% | ||||||||||
| Per share | |||||||||||
| −0.49 | −1.05 | −0.51 | −2.26 | −6.04 | 0.05 | −1.13 | n/a | 1.17 | 0.91 | 0.48 | |
| −0.49 | −1.05 | −0.51 | −2.26 | −6.04 | −0.31 | −1.13 | n/a | 1.17 | 0.91 | 0.48 | |
| Growth | −22.2% | −47.3% | |||||||||
| 4.8 | 5.0 | n/a | 10.0 | 39.2 | 65.9 | 81.8 | n/a | 103.6 | 107.1 | 108.1 | |
| 4.8 | 17.7 | n/a | 10.0 | 39.2 | 67.3 | 81.8 | n/a | 103.9 | 107.3 | 108.2 | |
| Growth | +269.5% | +292.0% | +71.6% | +21.5% | +3.3% | +0.9% | |||||
† The diluted share count jumps at 2017 and 2019 and 2020 and 2021, 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.