Closing prices at the end of each trading day, from 7 Dec 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.6 | 22.9 | 37.6 | 56.7 | 86.4 | 110.6 | 105.5 | 122.4 | 137.4 | 138.9 |
| Growth | +30.1% | +64.5% | +50.8% | +52.2% | +28.0% | −4.6% | +16.0% | +12.3% | +1.1% | |
| Operating income | −21.7 | −26.0 | −31.6 | −41.6 | −31.6 | −56.5 | −104.3 | −46.0 | −52.6 | −125.5 |
| Net income | −23.2 | −27.0 | −31.5 | −40.8 | −31.5 | −55.5 | −99.6 | −28.4 | −38.5 | −107.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.63 | −1.07 | −1.54 | −2.69 | −0.75 | −1.00 | −2.51 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.1% | 43.7% | 47.7% | 47.3% | 55.8% | 58.6% | 43.0% | 60.7% | 60.5% | 46.8% |
| Operating margin | −123.5% | −113.7% | −83.8% | −73.3% | −36.6% | −51.1% | −98.8% | −37.6% | −38.3% | −90.4% |
| Net margin | −131.8% | −118.1% | −83.8% | −71.9% | −36.5% | −50.2% | −94.4% | −23.2% | −28.0% | −77.1% |
| Free cash flow margin | −103.9% | −101.6% | −80.4% | −65.3% | −31.6% | −55.4% | −57.1% | −18.5% | −28.0% | −57.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −17.7 | −22.1 | −28.7 | −26.2 | −23.4 | −47.6 | −48.6 | −18.8 | −35.2 | −77.2 |
| Capital expenditure | −0.5 | −1.1 | −1.5 | −10.8 | −3.9 | −13.7 | −11.6 | −3.8 | −3.4 | −2.6 |
| Free cash flow | −18.3 | −23.2 | −30.2 | −37.0 | −27.3 | −61.3 | −60.2 | −22.7 | −38.5 | −79.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.7 | 79.7 | 44.4 | 109.2 | 181.6 | 396.5 | 338.7 | 174.4 | 56.7 | 29.8 |
| Total debt | n/a | 9.4 | 7.6 | 7.7 | 15.4 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 70.3 | 36.8 | 101.5 | 166.2 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −115.1 | 65.9 | 41.1 | 128.7 | 205.8 | 442.8 | 357.9 | 350.0 | 330.0 | 295.7 |
| Debt to equity | n/a | 0.14 | 0.19 | 0.06 | 0.07 | n/a | 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 | 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 | ||||||||||
| 29.7 | 79.7 | 44.4 | 109.2 | 181.6 | 396.5 | 338.7 | 174.4 | 56.7 | 29.8 | |
| n/a | 5.6 | 6.8 | 10.9 | 17.2 | 23.8 | 19.0 | 25.4 | 32.1 | 30.0 | |
| n/a | 3.6 | 5.9 | 10.5 | 14.9 | 22.2 | 17.0 | 26.1 | 32.8 | 54.8 | |
| n/a | 1.9 | 2.9 | 12.0 | 13.9 | 18.0 | 19.8 | 17.9 | 17.2 | 23.7 | |
| n/a | n/a | 1.3 | 9.4 | 10.5 | 9.6 | 0.0 | 0.0 | 0.0 | 26.4 | |
| n/a | 91.8 | 67.6 | 170.0 | 271.0 | 501.5 | 433.6 | 428.6 | 406.5 | 418.8 | |
| Growth | −26.3% | +151.4% | +59.5% | +85.0% | −13.5% | −1.2% | −5.1% | +3.0% | ||
| Liabilities | ||||||||||
| n/a | 5.0 | n/a | 0.1 | 7.7 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 4.3 | 7.6 | 7.6 | 7.7 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 9.4 | 7.6 | 7.7 | 15.4 | n/a | n/a | n/a | n/a | n/a |
| n/a | 25.9 | 26.5 | 41.3 | 64.9 | 60.6 | 75.7 | 78.6 | 76.5 | 123.0 | |
| Equity | ||||||||||
| n/a | −144.4 | −175.9 | −216.2 | −247.8 | −305.5 | −403.2 | −431.6 | −470.1 | −577.2 | |
| −115.1 | 65.9 | 41.1 | 128.7 | 205.8 | 442.8 | 357.9 | 350.0 | 330.0 | 295.7 | |
| Growth | −37.7% | +213.3% | +60.0% | +115.1% | −19.2% | −2.2% | −5.7% | −10.4% | ||
| Per share and net cash | ||||||||||
| calc | n/a | 70.3 | 36.8 | 101.5 | 166.2 | n/a | n/a | n/a | n/a | n/a |
| n/a | 21.7 | 22.4 | 28.1 | 31.8 | 36.8 | 37.3 | 38.0 | 38.6 | 46.7 | |
| calc | n/a | 3.03 | 1.84 | 4.58 | 6.47 | 12.04 | 9.60 | 9.21 | 8.56 | 6.33 |
Lines marked calc are worked out here from filed figures; point at one for how.