Closing prices at the end of each trading day, from 11 Aug 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 | 52.8 | 154.0 | 303.1 | 336.9 | 187.8 | 293.1 | 608.5 | 636.6 | 571.1 | 546.9 |
| Growth | +191.7% | +96.8% | +11.2% | −44.3% | +56.1% | +107.6% | +4.6% | −10.3% | −4.2% | |
| Operating income | −4.5 | −20.6 | −2.1 | 12.4 | −17.2 | −40.5 | 19.7 | 36.9 | 28.6 | 15.4 |
| Net income | −5.0 | −6.6 | −3.3 | 1.8 | −10.3 | 8.6 | 15.1 | 23.8 | 18.4 | 12.3 |
| Growth | −672.2% | +75.6% | +57.6% | −22.7% | −33.2% | |||||
| EPS, diluted | n/a | −0.78 | −0.39 | 0.21 | −1.21 | 0.63 | 0.65 | 0.95 | 0.81 | 0.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −8.5% | −13.4% | −0.7% | 3.7% | −9.2% | −13.8% | 3.2% | 5.8% | 5.0% | 2.8% |
| Net margin | −9.5% | −4.3% | −1.1% | 0.5% | −5.5% | 2.9% | 2.5% | 3.7% | 3.2% | 2.2% |
| Free cash flow margin | −31.1% | −25.3% | −15.9% | 8.2% | 9.7% | −15.4% | 5.0% | 8.5% | 8.8% | 7.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.2 | −17.3 | 27.6 | 51.9 | 25.5 | −39.4 | 44.5 | 90.8 | 84.5 | 69.0 |
| Capital expenditure | −11.2 | −21.7 | −75.9 | −24.2 | −7.2 | −5.6 | −13.8 | −36.5 | −34.1 | −26.1 |
| Free cash flow | −16.4 | −39.0 | −48.3 | 27.7 | 18.3 | −45.0 | 30.7 | 54.3 | 50.4 | 42.9 |
| Growth | −33.9% | −345.9% | +76.9% | −7.2% | −14.9% | |||||
| Buybacks | n/a | n/a | 0.0 | −0.7 | −3.1 | 0.0 | 0.0 | −19.3 | −15.5 | −12.2 |
| Dividends paid | −3.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | −2.4 | −4.5 | −5.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.4 | 5.3 | 2.6 | 6.9 | 2.8 | 0.6 | 3.7 | 15.7 | 40.9 | 10.3 |
| Total debt | 12.1 | 7.1 | 60.5 | 42.4 | 24.5 | 62.5 | 18.4 | 0.1 | 0.0 | 3.5 |
| Net cash (debt) | −8.7 | −1.8 | −57.9 | −35.5 | −21.7 | −61.9 | −14.7 | 15.6 | 40.9 | 6.8 |
| Shareholders’ equity | n/a | 103.7 | 101.9 | 113.2 | 101.9 | 248.7 | 266.2 | 271.8 | 273.8 | 300.1 |
| Debt to equity | n/a | 0.07 | 0.59 | 0.37 | 0.24 | 0.25 | 0.07 | 0.00 | 0.00 | 0.01 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 52.8 | 154.0 | 303.1 | 336.9 | 187.8 | 293.1 | 608.5 | 636.6 | 571.1 | 546.9 | |
| Growth | +191.7% | +96.8% | +11.2% | −44.3% | +56.1% | +107.6% | +4.6% | −10.3% | −4.2% | |
| 11.4 | 30.4 | 29.0 | 26.7 | 22.1 | 34.6 | 39.9 | 29.5 | 27.8 | 29.6 | |
| −4.5 | −20.6 | −2.1 | 12.4 | −17.2 | −40.5 | 19.7 | 36.9 | 28.6 | 15.4 | |
| Growth | −238.7% | +87.3% | −22.5% | −46.2% | ||||||
| −5.0 | −26.9 | −5.8 | 6.6 | −18.5 | −8.3 | 16.0 | 31.0 | 26.0 | 17.8 | |
| n/a | 0.4 | 0.0 | 2.2 | 0.0 | −6.2 | 0.9 | 7.2 | 7.6 | 5.5 | |
| −5.0 | −6.6 | −3.3 | 1.8 | −10.3 | 8.6 | 15.1 | 23.8 | 18.4 | 12.3 | |
| Growth | −672.2% | +75.6% | +57.6% | −22.7% | −33.2% | |||||
| Per share | ||||||||||
| n/a | −0.78 | −0.39 | 0.21 | −1.21 | 0.73 | 0.66 | 0.97 | 0.82 | 0.55 | |
| n/a | −0.78 | −0.39 | 0.21 | −1.21 | 0.63 | 0.65 | 0.95 | 0.81 | 0.54 | |
| Growth | −676.2% | +3.2% | +46.2% | −14.7% | −33.3% | |||||
| n/a | 8.4 | 8.4 | 8.6 | 8.5 | 11.9 | 23.0 | 24.6 | 22.5 | 22.4 | |
| n/a | 8.4 | 8.4 | 8.6 | 8.5 | 13.6 | 23.4 | 25.0 | 22.9 | 22.7 | |
| Growth | +0.1% | +2.5% | −1.2% | +58.8% | +72.4% | +6.9% | −8.6% | −0.8% | ||
† The diluted share count jumps at 2021 and 2022, 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.