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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −17.7 | −22.1 | −28.7 | −26.2 | −23.4 | −47.6 | −48.6 | −18.8 | −35.2 | −77.2 | |
| Growth | ||||||||||
| 0.4 | 0.5 | 1.4 | 3.0 | 4.3 | 4.9 | 5.4 | 6.3 | 6.5 | 15.8 | |
| Investment | ||||||||||
| −0.5 | −1.1 | −1.5 | −10.8 | −3.9 | −13.7 | −11.6 | −3.8 | −3.4 | −2.6 | |
| calc | −18.3 | −23.2 | −30.2 | −37.0 | −27.3 | −61.3 | −60.2 | −22.7 | −38.5 | −79.8 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | −1.48 | −0.92 | −1.70 | −1.63 | −0.60 | −1.00 | −1.87 |
| −0.8 | −1.1 | −5.5 | −25.4 | −0.6 | −6.4 | −11.1 | −148.5 | −82.3 | 50.2 | |
| Financing | ||||||||||
| 45.9 | 73.2 | −0.1 | 116.2 | 96.2 | 270.8 | 2.3 | 2.7 | 0.5 | −0.7 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.