Closing prices at the end of each trading day, from 13 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.7 | 5.9 | 4.9 | 76.9 | 3.0 | 151.0 | 321.7 | 375.0 | 410.2 | 392.0 |
| Growth | +25.4% | −16.4% | +1,466.5% | −96.1% | +4,871.6% | +113.0% | +16.6% | +9.4% | −4.4% | |
| Operating income | −0.8 | 0.2 | −0.5 | 7.3 | −3.8 | 59.9 | 203.5 | 171.9 | 153.7 | 133.3 |
| Net income | −0.6 | 1.6 | −0.4 | 35.1 | −3.6 | −65.7 | 118.0 | 111.6 | 88.9 | 160.8 |
| Growth | −127.8% | −110.4% | −5.4% | −20.3% | +80.9% | |||||
| EPS, diluted | −0.06 | n/a | −0.49 | 2.13 | −4.10 | −4.19 | 5.99 | 5.58 | 4.26 | 7.59 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −17.0% | 4.1% | −10.3% | 9.5% | −125.6% | 39.6% | 63.3% | 45.8% | 37.5% | 34.0% |
| Net margin | −12.3% | 26.7% | −8.9% | 45.7% | −120.1% | −43.5% | 36.7% | 29.8% | 21.7% | 41.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | 1.3 | 0.2 | 62.6 | −1.5 | 86.1 | 170.3 | 207.2 | 246.3 | 212.5 |
| Dividends paid | n/a | n/a | n/a | −15.3 | n/a | −18.3 | −25.1 | −27.7 | −30.8 | −33.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 3.1 | 3.1 | 1.7 | 1.6 | 17.1 | 13.3 | 15.3 | 13.1 | 17.9 |
| Total debt | 0.1 | 0.1 | n/a | 0.2 | n/a | n/a | 56.0 | 356.0 | 269.5 | 247.9 |
| Net cash (debt) | 0.1 | 3.0 | n/a | 1.5 | n/a | n/a | −42.7 | −340.6 | −256.4 | −230.0 |
| Shareholders’ equity | 5.2 | 6.8 | 6.3 | 0.0 | 2.7 | 221.7 | 333.4 | 421.6 | 510.6 | 634.2 |
| Debt to equity | 0.02 | 0.02 | n/a | n/a | n/a | n/a | 0.17 | 0.84 | 0.53 | 0.39 |
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† 30 Sep 2020 | FY2020† 31 Dec 2020 | FY2021† 30 Sep 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||||
| 4.7 | 4.7 | 5.9 | 4.9 | 76.9 | 3.0 | 151.0 | 321.7 | 375.0 | 410.2 | 392.0 | |
| Growth | +0.2% | +25.4% | −16.4% | +1,466.5% | −96.1% | +4,871.6% | +113.0% | +16.6% | +9.4% | −4.4% | |
| 1.4 | 1.2 | 1.2 | 1.3 | n/a | 2.2 | n/a | n/a | n/a | n/a | n/a | |
| −4.1 | −0.8 | 0.2 | −0.5 | 7.3 | −3.8 | 59.9 | 203.5 | 171.9 | 153.7 | 133.3 | |
| Growth | −310.4% | −152.4% | +239.9% | −15.5% | −10.6% | −13.3% | |||||
| −4.2 | −0.8 | 0.4 | −0.5 | 35.9 | −3.6 | −33.9 | 150.9 | 146.1 | 117.0 | 209.0 | |
| n/a | −0.2 | −0.0 | −0.0 | 0.7 | n/a | 13.0 | 32.8 | 34.5 | 28.1 | 48.1 | |
| −4.2 | −0.6 | 1.6 | −0.4 | 35.1 | −3.6 | −65.7 | 118.0 | 111.6 | 88.9 | 160.8 | |
| Growth | −127.8% | −110.4% | −5.4% | −20.3% | +80.9% | ||||||
| Per share | |||||||||||
| −0.69 | −0.06 | n/a | −0.49 | 2.54 | −4.10 | −4.19 | 6.04 | 5.66 | 4.29 | 7.61 | |
| −0.69 | −0.06 | n/a | −0.49 | 2.13 | −4.10 | −4.19 | 5.99 | 5.58 | 4.26 | 7.59 | |
| Growth | −292.5% | −6.8% | −23.7% | +78.2% | |||||||
| 6.1 | 10.1 | 10.6 | 0.9 | 12.5 | 0.9 | 16.0 | 19.6 | 19.7 | 20.7 | 21.1 | |
| 6.1 | 10.1 | 10.6 | 0.9 | 16.5 | 0.9 | 16.0 | 19.7 | 20.0 | 20.9 | 21.2 | |
| Growth | +65.5% | +5.4% | −91.6% | +1,759.9% | −94.6% | +1,700.8% | +22.9% | +1.6% | +4.4% | +1.5% | |
† The diluted share count jumps at 2017 and 2019 and 2020 and 2020 and 2021, 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.