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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 88.6% | 86.4% | 83.9% | 82.8% | 82.4% | 80.3% | 77.3% | 77.0% | 77.8% | 78.1% | |
| −28.8% | −21.7% | −27.1% | −25.6% | −8.3% | −7.7% | −9.9% | −6.5% | −0.8% | −0.9% | |
| −29.9% | −21.9% | −27.5% | −27.9% | −9.7% | −8.6% | −13.5% | −9.8% | −4.0% | −3.6% | |
| −6.9% | −4.8% | −3.1% | −8.9% | 10.3% | 17.2% | 17.8% | 18.5% | 23.7% | 25.5% | |
| Spending | ||||||||||
| 32.2% | 30.7% | 28.7% | 24.6% | 23.1% | 21.5% | 21.0% | 19.2% | 20.2% | 22.4% | |
| 16.2% | 15.4% | 17.5% | 19.6% | 16.6% | 16.6% | 15.1% | 14.5% | 13.8% | 14.6% | |
| 4.6% | 1.5% | 2.1% | 5.8% | 4.3% | 0.7% | 1.4% | 0.2% | 0.5% | 1.2% | |
| Returns | ||||||||||
| n/a | n/a | −60.4% | −100.1% | −28.4% | −21.7% | −34.0% | −22.6% | −9.1% | −11.1% | |
| n/a | −25.0% | −16.0% | −17.7% | −6.2% | −3.7% | −6.4% | −4.9% | −2.1% | −2.1% | |
| Balance and payout | ||||||||||
| n/a | 157.2% | 73.6% | 82.3% | 78.2% | 82.8% | 81.2% | 78.4% | 77.0% | 81.3% | |
| n/a | n/a | n/a | n/a | 0.0% | 0.0% | 0.0% | 10.1% | 46.9% | 97.2% | |