Closing prices at the end of each trading day, from 29 Nov 2017. 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 | 252.6 | 329.9 | 577.9 | 563.1 | 843.8 | 845.0 | 819.8 | 826.3 | 833.9 | 844.6 |
| Growth | +30.6% | +75.2% | −2.6% | +49.8% | +0.1% | −3.0% | +0.8% | +0.9% | +1.3% | |
| Operating income | −13.6 | −55.2 | −65.4 | −189.5 | 1.7 | −117.8 | −48.3 | −24.3 | 16.9 | −3.3 |
| Net income | n/a | n/a | −76.8 | −130.1 | 88.6 | −177.2 | −98.1 | −66.2 | −54.2 | 39.6 |
| Growth | −300.0% | |||||||||
| EPS, diluted | −0.28 | −0.60 | −0.74 | −1.19 | 0.61 | −1.20 | −0.63 | −0.39 | −0.31 | 0.22 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.4% | 61.1% | 60.1% | 56.3% | 53.4% | 52.6% | 48.9% | 49.4% | 52.7% | 49.8% |
| Operating margin | −5.4% | −16.7% | −11.3% | −33.6% | 0.2% | −13.9% | −5.9% | −2.9% | 2.0% | −0.4% |
| Net margin | n/a | n/a | −13.3% | −23.1% | 10.5% | −21.0% | −12.0% | −8.0% | −6.5% | 4.7% |
| Free cash flow margin | 5.8% | 1.2% | −3.0% | 8.0% | 8.9% | 0.2% | −4.5% | 0.9% | 3.3% | 3.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.2 | 8.1 | −9.6 | 55.7 | 101.6 | 19.2 | −26.4 | 17.1 | 50.2 | 51.4 |
| Capital expenditure | −4.6 | −4.0 | −7.9 | −10.8 | −26.7 | −17.1 | −10.3 | −9.4 | −22.4 | −25.3 |
| Free cash flow | 14.6 | 4.1 | −17.5 | 44.9 | 74.8 | 2.1 | −36.6 | 7.7 | 27.8 | 26.1 |
| Growth | −72.0% | −528.9% | +66.8% | −97.3% | −1,886.2% | +261.2% | −6.4% | |||
| Buybacks | −9.5 | 0.0 | 0.0 | −4.5 | 0.0 | 0.0 | n/a | n/a | n/a | −9.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.9 | 57.1 | 43.7 | 44.6 | 128.4 | 103.9 | 67.3 | 26.5 | 87.8 | 96.4 |
| Total debt | n/a | 20.0 | 0.0 | 48.5 | 384.6 | 370.3 | 326.3 | 232.6 | 336.9 | 333.3 |
| Net cash (debt) | n/a | 37.1 | 43.7 | −3.9 | −256.1 | −266.4 | −259.1 | −206.1 | −249.1 | −236.9 |
| Shareholders’ equity | 219.1 | 615.4 | 590.3 | 483.3 | 686.9 | 527.2 | 518.4 | 452.8 | 404.6 | 449.0 |
| Debt to equity | n/a | 0.03 | 0.00 | 0.10 | 0.56 | 0.70 | 0.63 | 0.51 | 0.83 | 0.74 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 252.6 | 329.9 | 577.9 | 563.1 | 843.8 | 845.0 | 819.8 | 826.3 | 833.9 | 844.6 | |
| Growth | +30.6% | +75.2% | −2.6% | +49.8% | +0.1% | −3.0% | +0.8% | +0.9% | +1.3% | |
| 85.0 | 128.4 | 230.6 | 246.0 | 393.0 | 400.3 | 418.8 | 418.3 | 394.4 | 423.9 | |
| 167.6 | 201.5 | 347.3 | 317.1 | 450.8 | 444.7 | 400.9 | 408.1 | 439.5 | 420.7 | |
| Growth | +20.2% | +72.4% | −8.7% | +42.2% | −1.4% | −9.8% | +1.8% | +7.7% | −4.3% | |
| 72.8 | 101.5 | 145.5 | 141.1 | 194.5 | 194.9 | 203.7 | 190.7 | 179.9 | 178.9 | |
| 35.9 | 47.6 | 66.0 | 53.9 | 63.3 | 53.7 | 51.1 | 55.0 | 68.7 | 64.2 | |
| −13.6 | −55.2 | −65.4 | −189.5 | 1.7 | −117.8 | −48.3 | −24.3 | 16.9 | −3.3 | |
| Growth | −7,157.9% | −119.7% | ||||||||
| −11.4 | −53.7 | −73.4 | −122.9 | 93.3 | −208.1 | −112.6 | −55.4 | −46.1 | −45.1 | |
| 2.5 | −18.4 | 3.4 | 7.2 | 4.7 | −31.0 | −14.5 | 10.8 | 8.2 | −84.7 | |
| n/a | n/a | −76.8 | −130.1 | 88.6 | −177.2 | −98.1 | −66.2 | −54.2 | 39.6 | |
| Growth | −300.0% | |||||||||
| Per share | ||||||||||
| −0.28 | −0.60 | −0.74 | −1.19 | 0.64 | −1.20 | −0.63 | −0.39 | −0.31 | 0.22 | |
| −0.28 | −0.60 | −0.74 | −1.19 | 0.61 | −1.20 | −0.63 | −0.39 | −0.31 | 0.22 | |
| Growth | −296.7% | |||||||||
| 49.4 | 58.8 | 103.9 | 109.7 | 139.0 | 147.6 | 156.7 | 170.4 | 174.0 | 176.2 | |
| 49.4 | 58.8 | 103.9 | 109.7 | 144.7 | 147.6 | 156.7 | 170.4 | 174.0 | 179.8 | |
| Growth | +19.1% | +76.7% | +5.6% | +31.8% | +2.0% | +6.2% | +8.8% | +2.1% | +3.3% | |
† The diluted share count jumps at 2018, 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.