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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 66.4% | 61.1% | 60.1% | 56.3% | 53.4% | 52.6% | 48.9% | 49.4% | 52.7% | 49.8% | |
| −5.4% | −16.7% | −11.3% | −33.6% | 0.2% | −13.9% | −5.9% | −2.9% | 2.0% | −0.4% | |
| −4.5% | −16.3% | −12.7% | −21.8% | 11.1% | −24.6% | −13.7% | −6.7% | −5.5% | −5.3% | |
| n/a | n/a | −13.3% | −23.1% | 10.5% | −21.0% | −12.0% | −8.0% | −6.5% | 4.7% | |
| 5.8% | 1.2% | −3.0% | 8.0% | 8.9% | 0.2% | −4.5% | 0.9% | 3.3% | 3.1% | |
| Spending | ||||||||||
| 28.8% | 30.8% | 25.2% | 25.1% | 23.1% | 23.1% | 24.8% | 23.1% | 21.6% | 21.2% | |
| 14.2% | 14.4% | 11.4% | 9.6% | 7.5% | 6.4% | 6.2% | 6.7% | 8.2% | 7.6% | |
| 1.8% | 1.2% | 1.4% | 1.9% | 3.2% | 2.0% | 1.3% | 1.1% | 2.7% | 3.0% | |
| n/a | n/a | n/a | n/a | 5.1% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | n/a | −13.0% | −26.9% | 12.9% | −33.6% | −18.9% | −14.6% | −13.4% | 8.8% | |
| n/a | n/a | −8.0% | −16.0% | 5.7% | −13.1% | −7.8% | −5.8% | −4.7% | 3.3% | |
| Balance and payout | ||||||||||
| n/a | 0.03 | 0.00 | 0.10 | 0.56 | 0.70 | 0.63 | 0.51 | 0.83 | 0.74 | |
| 28.9% | 32.4% | 38.3% | 40.7% | 55.6% | 60.9% | 58.7% | 60.4% | 65.2% | 63.0% | |
| 65.4% | 0.0% | n/a | 10.1% | 0.0% | 0.0% | n/a | n/a | n/a | 34.4% | |