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 | 150.2 | 194.0 | 241.1 | 315.5 | 402.8 | 498.7 | 565.7 | 624.6 | 696.5 | 794.8 |
| Growth | +29.1% | +24.3% | +30.9% | +27.7% | +23.8% | +13.4% | +10.4% | +11.5% | +14.1% | |
| Operating income | −35.7 | −26.9 | −31.9 | −66.7 | −99.8 | −78.0 | −104.8 | −86.1 | −42.3 | 39.9 |
| Net income | −36.4 | −26.2 | −35.4 | −70.9 | −137.6 | −112.7 | −109.0 | −65.4 | −38.5 | 52.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.53 | −2.65 | −2.00 | −1.90 | −1.12 | −0.64 | 0.80 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.5% | 48.7% | 49.5% | 48.5% | 43.4% | 45.1% | 45.3% | 48.5% | 50.9% | 54.1% |
| Operating margin | −23.8% | −13.9% | −13.2% | −21.2% | −24.8% | −15.6% | −18.5% | −13.8% | −6.1% | 5.0% |
| Net margin | −24.2% | −13.5% | −14.7% | −22.5% | −34.2% | −22.6% | −19.3% | −10.5% | −5.5% | 6.5% |
| Free cash flow margin | −7.3% | −1.5% | −3.6% | −4.2% | −6.6% | 2.3% | 4.5% | 10.3% | 18.5% | 24.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.4 | 9.5 | 4.6 | 0.6 | −2.9 | 31.1 | 36.6 | 70.3 | 135.8 | 201.5 |
| Capital expenditure | −14.3 | −12.3 | −13.3 | −13.9 | −23.7 | −19.8 | −11.1 | −5.7 | −6.7 | −6.8 |
| Free cash flow | −11.0 | −2.8 | −8.7 | −13.3 | −26.7 | 11.3 | 25.4 | 64.6 | 129.1 | 194.7 |
| Growth | +124.1% | +154.3% | +99.7% | +50.8% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −5.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 54.9 | 58.0 | 108.3 | 100.1 | 407.7 | 322.8 | 199.6 | 229.7 | 358.6 | 367.6 |
| Shareholders’ equity | 100.2 | 106.6 | 158.9 | 379.4 | 643.4 | 570.3 | 419.0 | 448.5 | 517.8 | 661.8 |
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 | ||||||||||
| 54.9 | 58.0 | 108.3 | 100.1 | 407.7 | 322.8 | 199.6 | 229.7 | 358.6 | 367.6 | |
| 12.2 | 13.2 | 19.7 | 22.4 | 36.4 | 47.0 | 46.7 | 42.9 | 42.1 | 51.7 | |
| 27.5 | 34.5 | 35.0 | 39.3 | 49.6 | 66.6 | 56.7 | 41.2 | 31.5 | 27.8 | |
| 12.9 | 12.9 | 107.9 | 462.0 | 462.3 | 512.9 | 512.9 | 512.9 | 512.9 | 512.9 | |
| 201.0 | 212.8 | 463.7 | 1,009.4 | 1,416.7 | 1,385.0 | 1,349.7 | 1,201.4 | 1,294.8 | 1,276.3 | |
| Growth | +5.9% | +117.9% | +117.7% | +40.3% | −2.2% | −2.6% | −11.0% | +7.8% | −1.4% | |
| Liabilities | ||||||||||
| 100.7 | 106.2 | 304.8 | 630.0 | 773.3 | 814.7 | 930.7 | 752.9 | 777.0 | 614.5 | |
| Equity | ||||||||||
| −125.8 | −152.1 | −172.4 | −243.3 | −381.2 | −493.9 | −560.3 | −625.7 | −664.2 | −612.2 | |
| 100.2 | 106.6 | 158.9 | 379.4 | 643.4 | 570.3 | 419.0 | 448.5 | 517.8 | 661.8 | |
| Growth | +6.4% | +49.0% | +138.8% | +69.6% | −11.4% | −26.5% | +7.0% | +15.5% | +27.8% | |
| Per share and net cash | ||||||||||
| 40.4 | 42.0 | 43.5 | 48.4 | 55.6 | 56.9 | 57.7 | 59.0 | 60.7 | 62.7 | |
| calc | 2.48 | 2.54 | 3.65 | 7.84 | 11.58 | 10.02 | 7.26 | 7.60 | 8.53 | 10.55 |
Lines marked calc are worked out here from filed figures; point at one for how.