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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||||
| −87.7% | −17.0% | 4.1% | −10.3% | 9.5% | −125.6% | 39.6% | 63.3% | 45.8% | 37.5% | 34.0% | |
| −89.9% | −18.0% | 7.2% | −9.4% | 46.6% | −120.1% | −22.4% | 46.9% | 38.9% | 28.5% | 53.3% | |
| −89.9% | −12.3% | 26.7% | −8.9% | 45.7% | −120.1% | −43.5% | 36.7% | 29.8% | 21.7% | 41.0% | |
| −22.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | |||||||||||
| 30.1% | 25.0% | 21.2% | 26.5% | n/a | 72.0% | n/a | n/a | n/a | n/a | n/a | |
| 1.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | −4.0% | n/a | 2.0% | n/a | n/a | 21.8% | 23.6% | 24.0% | 23.0% | |
| Returns | |||||||||||
| −128.1% | −11.1% | 23.2% | −6.9% | n/a | −134.4% | −29.6% | 35.4% | 26.5% | 17.4% | 25.4% | |
| −49.0% | −7.1% | 16.5% | −4.9% | 10.0% | −67.9% | −16.9% | 22.9% | 11.8% | 8.9% | 13.8% | |
| Balance and payout | |||||||||||
| 0.76 | 0.02 | 0.02 | n/a | n/a | n/a | n/a | 0.17 | 0.84 | 0.53 | 0.39 | |
| 61.7% | 36.2% | 28.6% | 28.9% | 35.4% | 49.5% | 42.9% | 35.3% | 55.4% | 48.6% | 45.8% | |
| n/a | n/a | n/a | n/a | 43.5% | n/a | n/a | 21.2% | 24.8% | 34.7% | 20.7% | |