Closing prices at the end of each trading day, from 13 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 | 339.5 | 416.6 | 496.0 | 546.1 | 417.6 | 456.3 | 481.3 | 459.0 | 476.0 | 722.4 |
| Growth | +22.7% | +19.1% | +10.1% | −23.5% | +9.2% | +5.5% | −4.6% | +3.7% | +51.8% | |
| Operating income | −25.3 | −18.0 | −36.7 | 17.2 | −21.7 | −41.6 | 24.6 | 44.3 | 81.6 | 109.7 |
| Net income | −47.5 | −47.6 | −54.7 | 8.2 | −23.0 | −48.5 | 11.3 | 26.3 | 69.3 | 114.0 |
| Growth | −378.6% | +133.4% | +163.4% | +64.5% | ||||||
| EPS, diluted | −4.47 | −6.20 | −2.94 | 0.38 | −1.00 | −2.12 | 0.49 | 1.15 | 3.01 | 4.94 |
| Growth | −363.2% | +134.7% | +161.7% | +64.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.6% | 12.2% | 11.8% | 18.3% | 14.0% | 9.0% | 18.4% | 23.1% | 29.5% | 25.6% |
| Operating margin | −7.5% | −4.3% | −7.4% | 3.2% | −5.2% | −9.1% | 5.1% | 9.6% | 17.2% | 15.2% |
| Net margin | −14.0% | −11.4% | −11.0% | 1.5% | −5.5% | −10.6% | 2.3% | 5.7% | 14.6% | 15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 32.3 | −7.7 | −6.2 | 18.2 | −7.6 | −61.5 | −8.8 | 70.5 | 62.4 | 24.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.3 | 0.0 | 0.1 | 0.0 | 21.0 | 6.3 | 24.3 | 22.8 | 55.3 | 41.3 |
| Total debt | 111.1 | 54.4 | 55.2 | 55.9 | 1.1 | 25.5 | 5.2 | 0.2 | 0.1 | 0.0 |
| Net cash (debt) | −108.9 | −54.4 | −55.1 | −55.8 | 19.9 | −19.2 | 19.1 | 22.5 | 55.2 | 41.2 |
| Shareholders’ equity | 40.7 | 32.2 | −18.6 | 28.5 | 6.1 | −42.0 | −30.4 | −3.9 | 65.3 | 178.6 |
| Debt to equity | 2.73 | 1.69 | n/a | 1.96 | 0.18 | n/a | n/a | n/a | 0.00 | 0.00 |
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 | ||||||||||
| 2.3 | 0.0 | 0.1 | 0.0 | 21.0 | 6.3 | 24.3 | 22.8 | 55.3 | 41.3 | |
| 60.3 | 68.7 | 86.5 | 104.5 | 60.1 | 65.1 | 89.9 | 67.0 | 69.0 | 90.4 | |
| 100.5 | 86.7 | 105.6 | 108.8 | 108.2 | 142.2 | 120.6 | 84.9 | 93.9 | 127.4 | |
| 20.1 | 19.0 | 24.3 | 23.2 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | |
| 264.6 | 247.0 | 289.9 | 313.7 | 284.0 | 300.5 | 319.9 | 284.3 | 328.2 | 424.7 | |
| Growth | −6.7% | +17.4% | +8.2% | −9.5% | +5.8% | +6.4% | −11.1% | +15.4% | +29.4% | |
| Liabilities | ||||||||||
| 0.8 | 0.0 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | |
| 110.4 | 54.4 | 55.1 | 55.7 | 0.8 | 25.4 | 5.0 | 0.1 | 0.0 | 0.0 | |
| calc | 111.1 | 54.4 | 55.2 | 55.9 | 1.1 | 25.5 | 5.2 | 0.2 | 0.1 | 0.0 |
| 224.0 | 214.8 | 308.5 | 285.2 | 277.9 | 342.6 | 350.3 | 288.2 | 262.9 | 246.1 | |
| Equity | ||||||||||
| −34.5 | −82.1 | −135.2 | −126.9 | −149.9 | −198.4 | −187.1 | −160.8 | −91.5 | 22.5 | |
| 40.7 | 32.2 | −18.6 | 28.5 | 6.1 | −42.0 | −30.4 | −3.9 | 65.3 | 178.6 | |
| Growth | −20.9% | −157.7% | −78.6% | −789.2% | +173.7% | |||||
| Per share and net cash | ||||||||||
| calc | −108.9 | −54.4 | −55.1 | −55.8 | 19.9 | −19.2 | 19.1 | 22.5 | 55.2 | 41.2 |
| 10.9 | 18.4 | 18.6 | 22.9 | 22.9 | 22.9 | 23.0 | 23.0 | 23.0 | 23.0 | |
| calc | 3.72 | 1.75 | −1.00 | 1.25 | 0.27 | −1.83 | −1.32 | −0.17 | 2.84 | 7.75 |
Lines marked calc are worked out here from filed figures; point at one for how.