Closing prices at the end of each trading day, from 28 Jun 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 137.5 | 213.7 | 316.4 | 299.9 | 467.7 | 603.5 | 549.3 | 600.5 | 692.8 |
| Growth | +55.4% | +48.0% | −5.2% | +55.9% | +29.0% | −9.0% | +9.3% | +15.4% | |
| Operating income | −51.8 | −73.9 | −100.1 | −172.8 | −214.9 | −189.2 | −166.3 | −56.5 | −23.9 |
| Net income | −52.3 | −75.8 | −98.4 | −175.8 | −236.1 | −196.4 | −168.5 | −134.2 | −41.8 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −2.14 | −2.01 | −2.58 | −2.05 | −1.65 | −1.24 | −0.70 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.7% | 64.1% | 63.7% | 62.5% | 58.5% | 57.8% | 68.5% | 74.5% | 74.6% |
| Operating margin | −37.7% | −34.6% | −31.6% | −57.6% | −46.0% | −31.3% | −30.3% | −9.4% | −3.5% |
| Net margin | −38.0% | −35.4% | −31.1% | −58.6% | −50.5% | −32.6% | −30.7% | −22.3% | −6.0% |
| Free cash flow margin | −36.5% | −28.3% | −25.1% | −50.9% | −38.4% | −19.0% | −16.5% | 2.1% | 2.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −38.6 | −47.2 | −54.5 | −134.4 | −142.2 | −91.6 | −61.3 | 26.8 | 37.0 |
| Capital expenditure | −11.6 | −13.4 | −24.8 | −18.3 | −37.5 | −22.9 | −29.2 | −14.2 | −18.6 |
| Free cash flow | −50.2 | −60.6 | −79.3 | −152.7 | −179.6 | −114.4 | −90.4 | 12.6 | 18.4 |
| Growth | +45.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.5 | 34.4 | 154.4 | 350.8 | 418.2 | 293.8 | 175.7 | 172.2 | 151.2 |
| Total debt | n/a | 9.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 25.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −177.0 | −257.7 | 337.2 | 191.3 | 73.1 | −170.1 | −303.3 | −407.4 | −415.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 137.5 | 213.7 | 316.4 | 299.9 | 467.7 | 603.5 | 549.3 | 600.5 | 692.8 | |
| Growth | +55.4% | +48.0% | −5.2% | +55.9% | +29.0% | −9.0% | +9.3% | +15.4% | |
| 49.9 | 76.8 | 114.8 | 112.4 | 194.2 | 254.8 | 173.0 | 153.0 | 176.0 | |
| 87.6 | 136.9 | 201.5 | 187.6 | 273.5 | 348.7 | 376.3 | 447.5 | 516.8 | |
| Growth | +56.2% | +47.2% | −6.9% | +45.8% | +27.5% | +7.9% | +18.9% | +15.5% | |
| 44.0 | 63.7 | 110.7 | 140.7 | 176.2 | 195.3 | 183.8 | 187.7 | 201.6 | |
| −51.8 | −73.9 | −100.1 | −172.8 | −214.9 | −189.2 | −166.3 | −56.5 | −23.9 | |
| Growth | |||||||||
| −52.3 | −75.7 | −98.2 | −175.7 | −236.1 | −196.3 | −168.2 | −133.9 | −41.4 | |
| 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | |
| −52.3 | −75.8 | −98.4 | −175.8 | −236.1 | −196.4 | −168.5 | −134.2 | −41.8 | |
| Growth | |||||||||
| Per share | |||||||||
| n/a | n/a | −2.14 | −2.01 | −2.58 | −2.05 | −1.65 | −1.24 | −0.36 | |
| n/a | n/a | −2.14 | −2.01 | −2.58 | −2.05 | −1.65 | −1.24 | −0.70 | |
| Growth | |||||||||
| n/a | n/a | 47.5 | 87.6 | 91.4 | 95.9 | 101.8 | 107.9 | 114.9 | |
| n/a | n/a | 47.5 | 87.6 | 91.4 | 95.9 | 101.8 | 107.9 | 116.5 | |
| Growth | +84.5% | +4.4% | +4.9% | +6.1% | +6.0% | +8.0% | |||
† The diluted share count jumps at 2020, 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.