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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.4 | 5.3 | 2.6 | 6.9 | 2.8 | 0.6 | 3.7 | 15.7 | 40.9 | 10.3 | |
| 13.4 | 32.1 | 45.4 | 41.5 | 25.9 | 80.8 | 91.2 | 85.4 | 68.4 | 77.9 | |
| n/a | 1.5 | 4.9 | 3.8 | 2.3 | 2.5 | 5.9 | 6.4 | 5.7 | 3.1 | |
| 102.4 | 189.2 | 229.8 | 218.9 | 189.4 | 270.6 | n/a | n/a | n/a | n/a | |
| 1.6 | 9.0 | 0.0 | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 135.7 | 259.7 | 302.5 | 293.5 | 240.6 | 393.1 | 381.6 | 378.0 | 381.6 | 419.3 | |
| Growth | +91.4% | +16.5% | −3.0% | −18.0% | +63.4% | −2.9% | −0.9% | +1.0% | +9.9% | |
| Liabilities | ||||||||||
| 2.3 | 1.3 | 15.8 | 15.8 | 10.0 | 44.1 | 6.8 | 0.1 | 0.0 | 3.5 | |
| 9.8 | 5.8 | 44.7 | 26.6 | 14.5 | 18.4 | 11.6 | 0.0 | 0.0 | n/a | |
| calc | 12.1 | 7.1 | 60.5 | 42.4 | 24.5 | 62.5 | 18.4 | 0.1 | 0.0 | 3.5 |
| 23.1 | 64.0 | 110.5 | 90.5 | 55.8 | 144.4 | 115.4 | 106.2 | 107.8 | 119.2 | |
| Equity | ||||||||||
| n/a | −6.6 | −9.9 | −8.1 | −18.4 | −8.0 | 7.1 | 28.4 | 42.2 | 48.9 | |
| n/a | 103.7 | 101.9 | 113.2 | 101.9 | 248.7 | 266.2 | 271.8 | 273.8 | 300.1 | |
| Growth | −1.7% | +11.1% | −10.0% | +144.1% | +7.0% | +2.1% | +0.7% | +9.6% | ||
| Per share and net cash | ||||||||||
| calc | −8.7 | −1.8 | −57.9 | −35.5 | −21.7 | −61.9 | −14.7 | 15.6 | 40.9 | 6.8 |
Lines marked calc are worked out here from filed figures; point at one for how.