Closing prices at the end of each trading day, from 26 Jul 2018. 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 | 124.4 | 187.7 | 267.4 | 354.6 | 440.2 | 541.1 | 683.2 | 798.7 | 900.0 | 999.4 |
| Growth | +50.9% | +42.4% | +32.6% | +24.2% | +22.9% | +26.3% | +16.9% | +12.7% | +11.0% | |
| Operating income | −35.8 | −40.8 | −72.6 | −90.8 | −36.4 | −41.8 | −67.8 | −52.2 | −6.9 | −9.2 |
| Net income | −37.2 | −41.0 | −73.5 | −99.0 | −42.7 | −46.7 | −92.2 | −78.3 | −36.3 | −36.1 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.03 | −0.42 | −0.44 | −0.83 | −0.68 | −0.31 | −0.30 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 88.6% | 86.4% | 83.9% | 82.8% | 82.4% | 80.3% | 77.3% | 77.0% | 77.8% | 78.1% |
| Operating margin | −28.8% | −21.7% | −27.1% | −25.6% | −8.3% | −7.7% | −9.9% | −6.5% | −0.8% | −0.9% |
| Net margin | −29.9% | −21.9% | −27.5% | −27.9% | −9.7% | −8.6% | −13.5% | −9.8% | −4.0% | −3.6% |
| Free cash flow margin | −6.9% | −4.8% | −3.1% | −8.9% | 10.3% | 17.2% | 17.8% | 18.5% | 23.7% | 25.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.8 | −6.3 | −2.6 | −10.7 | 64.2 | 96.8 | 131.2 | 149.9 | 217.5 | 266.8 |
| Capital expenditure | −5.8 | −2.8 | −5.7 | −20.7 | −18.9 | −3.9 | −9.4 | −1.7 | −4.2 | −12.1 |
| Free cash flow | −8.6 | −9.0 | −8.3 | −31.4 | 45.4 | 92.9 | 121.8 | 148.2 | 213.2 | 254.6 |
| Growth | +104.8% | +31.1% | +21.6% | +43.9% | +19.4% | |||||
| Buybacks | −0.1 | −0.4 | −0.1 | 0.0 | 0.0 | 0.0 | 0.0 | −14.9 | −100.0 | −247.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.5 | 27.2 | 165.1 | 74.4 | 178.2 | 278.0 | 300.9 | 237.1 | 328.6 | 187.8 |
| Shareholders’ equity | −301.9 | −371.7 | 121.8 | 98.9 | 150.7 | 215.3 | 270.9 | 346.3 | 400.0 | 326.4 |
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 | ||||||||||
| 34.5 | 27.2 | 165.1 | 74.4 | 178.2 | 278.0 | 300.9 | 237.1 | 328.6 | 187.8 | |
| n/a | 50.9 | 68.3 | 94.8 | 115.3 | 136.6 | 187.3 | 220.1 | 258.7 | 279.2 | |
| n/a | 10.8 | 11.3 | 26.8 | 38.9 | 36.8 | n/a | n/a | n/a | n/a | |
| n/a | 0.3 | 0.3 | 54.1 | 54.4 | 261.6 | 316.5 | 518.5 | 541.3 | 697.9 | |
| n/a | 164.3 | 460.6 | 558.6 | 690.6 | 1,248.8 | 1,439.5 | 1,606.9 | 1,742.1 | 1,747.7 | |
| Growth | +180.3% | +21.3% | +23.6% | +80.8% | +15.3% | +11.6% | +8.4% | +0.3% | ||
| Liabilities | ||||||||||
| n/a | 258.3 | 338.8 | 459.7 | 539.9 | 1,033.5 | 1,168.7 | 1,260.5 | 1,342.2 | 1,421.3 | |
| Equity | ||||||||||
| n/a | −392.6 | −466.1 | −565.1 | −607.9 | −654.5 | −746.8 | −825.0 | −861.3 | −897.5 | |
| −301.9 | −371.7 | 121.8 | 98.9 | 150.7 | 215.3 | 270.9 | 346.3 | 400.0 | 326.4 | |
| Growth | −18.8% | +52.3% | +42.9% | +25.8% | +27.9% | +15.5% | −18.4% | |||
| Per share and net cash | ||||||||||
| n/a | 24.5 | 93.1 | 98.6 | 103.7 | 108.9 | 113.1 | 118.1 | 120.3 | 114.9 | |
| calc | n/a | −15.19 | 1.31 | 1.00 | 1.45 | 1.98 | 2.40 | 2.93 | 3.32 | 2.84 |
Lines marked calc are worked out here from filed figures; point at one for how.