Closing prices at the end of each trading day, from 4 Nov 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 | 0.1 | 137.2 | 212.5 | 233.1 | 122.3 | 126.6 | 255.7 | 296.0 | 311.4 | 330.2 |
| Growth | +232,462.7% | +54.8% | +9.7% | −47.5% | +3.5% | +101.9% | +15.7% | +5.2% | +6.0% | |
| Operating income | 20.4 | 18.7 | 27.7 | 43.5 | −13.0 | −63.5 | −3.1 | −1.5 | 3.0 | −4.5 |
| Net income | 10.4 | 21.5 | 20.1 | 31.6 | 38.0 | −50.7 | −0.7 | 4.6 | 3.0 | 1.3 |
| Growth | +107.4% | −6.6% | +57.3% | +20.0% | −233.5% | −35.6% | −55.0% | |||
| EPS, diluted | 0.42 | 0.53 | 0.50 | 0.78 | 0.94 | −1.21 | −0.02 | 0.12 | 0.08 | 0.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 55,359.3% | 26.9% | 32.6% | 34.8% | 14.8% | −12.6% | 11.6% | 14.0% | 14.4% | 11.5% |
| Operating margin | 34,561.0% | 13.6% | 13.0% | 18.7% | −10.6% | −50.1% | −1.2% | −0.5% | 1.0% | −1.4% |
| Net margin | 17,591.5% | 15.7% | 9.5% | 13.6% | 31.0% | −40.0% | −0.3% | 1.6% | 1.0% | 0.4% |
| Free cash flow margin | 40,989.8% | −25.9% | −21.3% | 8.2% | 13.8% | 16.8% | −2.9% | 2.7% | 3.5% | 9.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 26.7 | 15.6 | 50.9 | 44.6 | 25.5 | 32.4 | 5.4 | 31.0 | 17.9 | 44.1 |
| Capital expenditure | −2.5 | −51.2 | −96.1 | −25.5 | −8.6 | −11.2 | −12.7 | −23.0 | −7.0 | −11.6 |
| Free cash flow | 24.2 | −35.5 | −45.2 | 19.1 | 16.9 | 21.2 | −7.3 | 8.0 | 10.9 | 32.5 |
| Growth | −246.9% | −11.4% | +25.4% | −134.5% | +36.4% | +199.6% | ||||
| Buybacks | −0.4 | −0.1 | −2.2 | −0.1 | −1.2 | −0.4 | −0.5 | 0.0 | −0.4 | −0.6 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −3.9 | −5.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 46.6 | 34.7 | 1.5 | 2.6 | 11.7 | 25.6 | 5.5 | 6.1 | 1.6 | 22.6 |
| Total debt | 0.6 | 0.9 | 48.7 | 34.4 | 29.3 | 22.5 | 16.0 | 19.2 | 12.7 | 13.0 |
| Net cash (debt) | 46.0 | 33.9 | −47.3 | −31.8 | −17.6 | 3.1 | −10.5 | −13.1 | −11.1 | 9.5 |
| Shareholders’ equity | 142.4 | 190.0 | 210.8 | 245.6 | 288.8 | 241.2 | 243.5 | 242.3 | 243.8 | 239.7 |
| Debt to equity | 0.00 | 0.00 | 0.23 | 0.14 | 0.10 | 0.09 | 0.07 | 0.08 | 0.05 | 0.05 |
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 | ||||||||||
| 55,359.3% | 26.9% | 32.6% | 34.8% | 14.8% | −12.6% | 11.6% | 14.0% | 14.4% | 11.5% | |
| 34,561.0% | 13.6% | 13.0% | 18.7% | −10.6% | −50.1% | −1.2% | −0.5% | 1.0% | −1.4% | |
| 33,513.6% | 13.6% | 12.1% | 16.9% | 20.4% | −47.1% | −1.5% | −0.8% | 0.1% | −1.7% | |
| 17,591.5% | 15.7% | 9.5% | 13.6% | 31.0% | −40.0% | −0.3% | 1.6% | 1.0% | 0.4% | |
| 40,989.8% | −25.9% | −21.3% | 8.2% | 13.8% | 16.8% | −2.9% | 2.7% | 3.5% | 9.9% | |
| Spending | ||||||||||
| 7,630.5% | 6.9% | 6.0% | 4.9% | 12.7% | 11.2% | 12.0% | 13.1% | 12.3% | 12.3% | |
| 4,269.5% | 37.3% | 45.2% | 11.0% | 7.0% | 8.9% | 5.0% | 7.8% | 2.3% | 3.5% | |
| 47.5% | −15.0% | 21.5% | 19.8% | −52.0% | n/a | n/a | n/a | −1,087.3% | n/a | |
| Returns | ||||||||||
| 7.3% | 11.3% | 9.5% | 12.9% | 13.1% | −21.0% | −0.3% | 1.9% | 1.2% | 0.6% | |
| 6.0% | 8.7% | 6.3% | 8.7% | 8.9% | −13.5% | −0.2% | 1.3% | 0.9% | 0.4% | |
| Balance and payout | ||||||||||
| 0.00 | 0.00 | 0.23 | 0.14 | 0.10 | 0.09 | 0.07 | 0.08 | 0.05 | 0.05 | |
| 17.9% | 23.0% | 34.6% | 32.4% | 32.5% | 35.5% | 32.4% | 30.0% | 28.6% | 29.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 130.4% | 442.2% | |
| 1.7% | n/a | n/a | 0.7% | 6.8% | 1.9% | n/a | 0.0% | 39.8% | 20.2% | |