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 | 157.4 | 200.9 | 244.1 | 326.9 | 411.5 | 535.4 | 685.1 | 777.7 | 844.0 | 859.8 |
| Growth | +27.6% | +21.5% | +33.9% | +25.9% | +30.1% | +28.0% | +13.5% | +8.5% | +1.9% | |
| Operating income | −49.0 | −48.8 | −53.0 | −46.0 | −74.1 | −120.1 | −111.6 | −84.3 | 35.0 | 11.6 |
| Net income | −49.0 | −45.5 | −55.5 | −53.8 | −98.8 | −146.3 | −124.7 | −152.8 | 25.5 | 23.4 |
| Growth | −8.4% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.10 | −1.94 | −2.65 | −2.13 | −2.52 | 0.40 | 0.36 |
| Growth | −10.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.8% | 71.7% | 70.9% | 72.1% | 70.5% | 68.4% | 68.7% | 70.2% | 70.3% | 70.3% |
| Operating margin | −31.2% | −24.3% | −21.7% | −14.1% | −18.0% | −22.4% | −16.3% | −10.8% | 4.2% | 1.3% |
| Net margin | −31.1% | −22.6% | −22.8% | −16.5% | −24.0% | −27.3% | −18.2% | −19.6% | 3.0% | 2.7% |
| Free cash flow margin | 2.9% | 4.2% | −2.8% | −9.4% | −2.2% | 8.4% | 8.4% | 12.8% | 19.9% | 17.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.1 | 13.3 | 6.1 | −1.4 | 4.9 | 53.9 | 78.2 | 104.3 | 171.7 | 153.8 |
| Capital expenditure | −4.5 | −4.8 | −12.8 | −29.4 | −13.8 | −9.0 | −20.4 | −4.4 | −3.4 | −7.6 |
| Free cash flow | 4.6 | 8.5 | −6.7 | −30.8 | −8.9 | 44.9 | 57.8 | 99.9 | 168.2 | 146.2 |
| Growth | +83.4% | −179.7% | +28.8% | +72.8% | +68.4% | −13.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 53.1 | 51.6 | 99.6 | 123.4 | 173.6 | 164.6 | 207.3 | 213.6 | 334.7 | 246.7 |
| Shareholders’ equity | 42.0 | 24.2 | 87.3 | 83.2 | 71.5 | −126.0 | −120.1 | −118.2 | 17.7 | 154.7 |
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 | ||||||||||
| 53.1 | 51.6 | 99.6 | 123.4 | 173.6 | 164.6 | 207.3 | 213.6 | 334.7 | 246.7 | |
| 8.1 | 8.6 | 17.5 | 50.7 | 53.1 | 50.2 | 57.9 | 39.6 | 32.2 | 32.0 | |
| 75.1 | 83.2 | 88.4 | 97.9 | 213.6 | 515.3 | 515.6 | 536.4 | 575.3 | 575.3 | |
| 243.3 | 284.1 | 559.4 | 664.9 | 913.1 | 1,296.0 | 1,359.0 | 1,505.3 | 1,652.0 | 1,726.5 | |
| Growth | +16.8% | +96.9% | +18.9% | +37.3% | +41.9% | +4.9% | +10.8% | +9.7% | +4.5% | |
| Liabilities | ||||||||||
| 201.3 | 260.0 | 472.1 | 581.7 | 841.6 | 1,422.0 | 1,479.1 | 1,623.5 | 1,634.3 | 1,571.7 | |
| Equity | ||||||||||
| −389.3 | −434.9 | −464.6 | −518.4 | −617.3 | −736.0 | −860.7 | −1,013.6 | −988.0 | −964.7 | |
| 42.0 | 24.2 | 87.3 | 83.2 | 71.5 | −126.0 | −120.1 | −118.2 | 17.7 | 154.7 | |
| Growth | −42.5% | +261.5% | −4.8% | −14.0% | −276.1% | +773.6% | ||||
| Per share and net cash | ||||||||||
| 42.6 | 44.1 | 47.6 | 49.9 | 52.2 | 57.7 | 59.7 | 61.7 | 63.5 | 65.8 | |
| calc | 0.99 | 0.55 | 1.83 | 1.67 | 1.37 | −2.18 | −2.01 | −1.91 | 0.28 | 2.35 |
Lines marked calc are worked out here from filed figures; point at one for how.