Closing prices at the end of each trading day, from 12 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160.2 | 214.9 | 253.5 | 281.1 | 326.8 | 374.4 | 409.7 | 431.5 | 428.8 | 421.5 |
| Growth | +34.1% | +18.0% | +10.9% | +16.3% | +14.6% | +9.4% | +5.3% | −0.6% | −1.7% | |
| Operating income | 13.9 | 25.3 | 29.5 | 22.1 | 17.9 | 26.8 | 8.1 | 43.8 | −32.1 | 59.9 |
| Net income | −12.9 | −50.0 | −64.0 | 21.4 | 11.6 | 75.2 | −2.5 | 26.1 | −36.3 | 37.1 |
| Growth | −45.9% | +549.2% | −103.3% | −239.2% | ||||||
| EPS, diluted | n/a | n/a | n/a | −0.06 | −0.21 | 0.51 | −0.03 | 0.29 | −0.40 | 0.39 |
| Growth | −105.9% | −237.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.1% | 61.4% | 62.1% | 62.6% | 61.4% | 63.6% | 62.8% | 62.3% | 60.9% | 60.4% |
| Operating margin | 8.7% | 11.8% | 11.6% | 7.9% | 5.5% | 7.2% | 2.0% | 10.1% | −7.5% | 14.2% |
| Net margin | −8.1% | −23.3% | −25.2% | 7.6% | 3.5% | 20.1% | −0.6% | 6.0% | −8.5% | 8.8% |
| Free cash flow margin | −38.0% | 12.9% | 8.4% | 6.6% | 12.4% | 17.3% | 7.5% | 1.2% | −9.8% | 13.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −59.6 | 29.2 | 22.4 | 20.4 | 42.1 | 66.9 | 34.9 | 12.5 | −38.8 | 60.2 |
| Capital expenditure | −1.2 | −1.4 | −1.1 | −1.9 | −1.5 | −2.1 | −4.3 | −7.2 | −3.4 | −4.6 |
| Free cash flow | −60.8 | 27.8 | 21.3 | 18.5 | 40.6 | 64.8 | 30.6 | 5.3 | −42.2 | 55.7 |
| Growth | −23.2% | −13.2% | +119.4% | +59.6% | −52.9% | −82.8% | −903.6% | |||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | −4.7 | −1.0 | 0.0 | −7.6 |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −2.9 | 0.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.4 | 22.0 | 24.8 | 38.0 | 87.6 | 119.6 | 109.0 | 115.4 | 88.8 | 120.0 |
| Total debt | 88.1 | 82.1 | 2.4 | 0.0 | 0.0 | 83.3 | 74.8 | 70.1 | 85.3 | 67.2 |
| Net cash (debt) | −78.7 | −60.2 | 22.4 | 38.0 | 87.6 | 36.3 | 34.2 | 45.3 | 3.5 | 52.8 |
| Shareholders’ equity | −180.6 | −174.1 | −230.0 | −223.3 | −203.1 | −80.4 | −77.2 | −39.5 | −69.4 | −27.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 9.4 | 22.0 | 24.8 | 38.0 | 87.6 | 119.6 | 109.0 | 115.4 | 88.8 | 120.0 | |
| 55.3 | 63.5 | 80.6 | 111.6 | 117.9 | 135.4 | 116.1 | 119.4 | 130.8 | 136.9 | |
| 4.6 | 4.3 | 3.6 | 3.7 | 4.8 | 4.4 | 6.1 | n/a | n/a | n/a | |
| 99.4 | 122.2 | 146.5 | 201.2 | 279.9 | 391.3 | 391.0 | 393.8 | 369.1 | 423.1 | |
| Growth | +22.9% | +19.9% | +37.3% | +39.1% | +39.8% | −0.1% | +0.7% | −6.3% | +14.6% | |
| Liabilities | ||||||||||
| 24.8 | 15.5 | 2.4 | 0.0 | 0.0 | 3.7 | 4.8 | 5.9 | 3.1 | 4.0 | |
| 63.3 | 66.6 | 0.0 | 0.0 | 0.0 | 79.7 | 70.0 | 64.2 | 82.2 | 63.2 | |
| calc | 88.1 | 82.1 | 2.4 | 0.0 | 0.0 | 83.3 | 74.8 | 70.1 | 85.3 | 67.2 |
| 312.9 | 332.5 | 257.9 | 292.5 | 345.1 | 471.6 | 468.2 | 433.3 | 438.5 | 450.1 | |
| Equity | ||||||||||
| −251.1 | −304.4 | −332.2 | −314.7 | −301.0 | −225.8 | −228.3 | −202.2 | −238.5 | −201.4 | |
| −180.6 | −174.1 | −230.0 | −223.3 | −203.1 | −80.4 | −77.2 | −39.5 | −69.4 | −27.0 | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| calc | −78.7 | −60.2 | 22.4 | 38.0 | 87.6 | 36.3 | 34.2 | 45.3 | 3.5 | 52.8 |
| 24.3 | 59.3 | 64.2 | 67.5 | 76.4 | 87.1 | 88.5 | 89.6 | 91.1 | 91.6 | |
| calc | −7.44 | −2.94 | −3.58 | −3.31 | −2.66 | −0.92 | −0.87 | −0.44 | −0.76 | −0.30 |
Lines marked calc are worked out here from filed figures; point at one for how.