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 | 36.0 | 77.7 | 94.9 | 89.5 | 65.7 | 153.1 | 125.0 | 110.2 | 167.5 | 158.1 |
| Growth | +116.0% | +22.1% | −5.6% | −26.6% | +133.1% | −18.3% | −11.8% | +51.9% | −5.6% | |
| Operating income | −14.7 | 2.8 | 4.3 | 12.0 | −0.3 | 65.9 | 29.7 | 21.3 | 62.6 | 43.3 |
| Net income | −24.6 | −3.2 | −21.1 | −11.7 | −18.4 | 41.3 | 17.2 | 2.3 | 43.5 | 21.2 |
| Growth | −58.3% | −86.8% | +1,805.0% | −51.1% | ||||||
| EPS, diluted | −1.20 | n/a | −134.39 | −12.21 | −5.49 | 2.50 | 0.96 | 0.12 | 2.11 | 1.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 96.3% | 96.3% | 96.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −40.9% | 3.6% | 4.5% | 13.4% | −0.4% | 43.0% | 23.7% | 19.4% | 37.4% | 27.4% |
| Net margin | −68.4% | −4.2% | −22.2% | −13.1% | −27.9% | 27.0% | 13.8% | 2.1% | 26.0% | 13.4% |
| Free cash flow margin | −156.0% | −38.9% | −26.6% | 0.8% | −45.6% | −76.1% | −26.4% | 28.1% | 2.8% | 10.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.3 | 2.8 | 5.7 | 13.1 | −9.7 | 80.8 | 37.3 | 31.3 | 75.3 | 52.6 |
| Capital expenditure | −40.8 | −33.0 | −30.9 | −12.3 | −20.2 | −197.2 | −70.3 | −0.3 | −70.7 | −35.6 |
| Free cash flow | −56.1 | −30.2 | −25.2 | 0.8 | −29.9 | −116.5 | −33.0 | 31.0 | 4.6 | 17.0 |
| Growth | −4,042.6% | −85.1% | +267.8% | |||||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −1.7 | 0.0 | −1.7 | −4.9 | 0.0 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −17.9 | −6.0 | −10.8 | −9.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.9 | 8.9 | 6.7 | 13.7 | 21.0 | 41.5 | 26.0 | 19.4 | 21.9 | 48.2 |
| Total debt | 208.8 | 195.0 | 195.2 | 183.1 | 169.8 | 215.2 | 231.9 | 210.8 | 257.6 | 290.2 |
| Net cash (debt) | −195.9 | −186.1 | −188.5 | −169.4 | −148.8 | −173.7 | −205.8 | −191.4 | −235.7 | −241.9 |
| Shareholders’ equity | 30.8 | 41.3 | 21.3 | 29.9 | 95.7 | 244.5 | 221.7 | 228.4 | 262.2 | 281.4 |
| Debt to equity | 6.77 | 4.72 | 9.16 | 6.13 | 1.77 | 0.88 | 1.05 | 0.92 | 0.98 | 1.03 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 96.3% | 96.3% | 96.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −40.9% | 3.6% | 4.5% | 13.4% | −0.4% | 43.0% | 23.7% | 19.4% | 37.4% | 27.4% | |
| −68.3% | −4.2% | −22.2% | −13.0% | −27.9% | 27.0% | 13.8% | 2.1% | 26.0% | n/a | |
| −68.4% | −4.2% | −22.2% | −13.1% | −27.9% | 27.0% | 13.8% | 2.1% | 26.0% | 13.4% | |
| −156.0% | −38.9% | −26.6% | 0.8% | −45.6% | −76.1% | −26.4% | 28.1% | 2.8% | 10.8% | |
| Spending | ||||||||||
| 11.5% | 6.5% | 6.9% | 6.7% | 10.1% | 9.0% | 13.9% | 20.1% | 14.3% | 12.9% | |
| 113.3% | 42.5% | 32.6% | 13.8% | 30.7% | 128.8% | 56.2% | 0.3% | 42.2% | 22.5% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | −0.2% | 0.0% | 0.0% | n/a | |
| Returns | ||||||||||
| −79.9% | −7.8% | −98.8% | −39.2% | −19.2% | 16.9% | 7.8% | 1.0% | 16.6% | 7.5% | |
| −9.6% | −1.2% | −7.9% | −4.1% | −6.2% | 8.5% | 3.4% | 0.5% | 8.0% | 3.5% | |
| Balance and payout | ||||||||||
| 6.77 | 4.72 | 9.16 | 6.13 | 1.77 | 0.88 | 1.05 | 0.92 | 0.98 | 1.03 | |
| 88.0% | 85.0% | 92.0% | 89.4% | 67.6% | 49.8% | 56.8% | 52.2% | 52.0% | 53.6% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | 104.0% | 264.3% | 24.7% | 44.7% | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | 24.9% | 337.2% | 55.7% | |