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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75.4 | 186.9 | 261.3 | 172.2 | 214.4 | 333.7 | 365.6 | 265.9 | 274.8 |
| Growth | +147.8% | +39.8% | −34.1% | +24.5% | +55.6% | +9.6% | −27.3% | +3.4% | |
| Operating income | 21.5 | 40.9 | 48.0 | 4.1 | 37.1 | 174.4 | 240.6 | 108.8 | −34.7 |
| Net income | 1.0 | 5.0 | 12.0 | −25.1 | −4.6 | 73.9 | 173.7 | 71.3 | −37.1 |
| Growth | +405.2% | +141.6% | −309.9% | +134.9% | −59.0% | −152.1% | |||
| EPS, diluted | n/a | n/a | 0.13 | −0.26 | −0.05 | 0.74 | 1.56 | 0.70 | −0.37 |
| Growth | −300.0% | +110.8% | −55.1% | −152.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 70.3% | 48.3% | 56.3% | 33.2% | 47.3% | 74.1% | 85.7% | 67.0% | 15.5% |
| Operating margin | 28.5% | 21.9% | 18.4% | 2.4% | 17.3% | 52.3% | 65.8% | 40.9% | −12.6% |
| Net margin | 1.3% | 2.7% | 4.6% | −14.6% | −2.1% | 22.2% | 47.5% | 26.8% | −13.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 40.8 | 26.2 | 60.5 | 46.8 | 104.6 | 305.6 | 156.8 | 151.7 | 74.1 |
| Buybacks | n/a | n/a | −18.2 | −5.3 | n/a | n/a | n/a | −33.5 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.5 | 12.2 | 6.8 | 7.0 | 23.4 | 181.7 | 103.9 | 190.7 | 8.3 |
| Total debt | n/a | n/a | 422.0 | 391.8 | 341.4 | n/a | 178.1 | 180.3 | n/a |
| Net cash (debt) | n/a | n/a | −415.2 | −384.9 | −318.0 | n/a | −74.2 | 10.3 | n/a |
| Shareholders’ equity | 24.9 | 349.0 | 120.5 | 98.9 | 97.3 | 200.8 | 377.3 | 421.1 | 389.3 |
| Debt to equity | n/a | n/a | 3.50 | 3.96 | 3.51 | n/a | 0.47 | 0.43 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 12.5 | 12.2 | 6.8 | 7.0 | 23.4 | 181.7 | 103.9 | 190.7 | 8.3 | |
| n/a | 57.1 | 48.5 | 28.2 | 28.8 | 42.2 | 67.1 | 49.3 | 56.2 | |
| n/a | 0.9 | 1.1 | 0.9 | 1.6 | 2.0 | 2.1 | 1.9 | 2.1 | |
| n/a | 293.6 | 353.7 | 311.5 | 291.8 | 357.1 | 349.1 | 320.9 | n/a | |
| n/a | 34.2 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | |
| 0.2 | 565.0 | 600.8 | 534.2 | 513.4 | 771.7 | 694.4 | 725.8 | 530.2 | |
| Growth | +233,299.4% | +6.3% | −11.1% | −3.9% | +50.3% | −10.0% | +4.5% | −26.9% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 180.3 | n/a | |
| n/a | n/a | 422.0 | 391.8 | 341.4 | n/a | 178.1 | n/a | n/a | |
| calc | n/a | n/a | 422.0 | 391.8 | 341.4 | n/a | 178.1 | 180.3 | n/a |
| 0.2 | 216.0 | 480.3 | 435.3 | 416.1 | 570.9 | 317.0 | 304.7 | 141.1 | |
| Equity | |||||||||
| −0.0 | 31.5 | 43.5 | 18.3 | 13.7 | 87.7 | 261.1 | 332.4 | 295.3 | |
| 24.9 | 349.0 | 120.5 | 98.9 | 97.3 | 200.8 | 377.3 | 421.1 | 389.3 | |
| Growth | +1,301.3% | −65.5% | −18.0% | −1.6% | +106.5% | +87.9% | +11.6% | −7.6% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | −415.2 | −384.9 | −318.0 | n/a | −74.2 | 10.3 | n/a |
| n/a | 74.8 | 100.8 | 101.2 | 102.0 | 100.3 | 101.7 | 99.0 | 99.8 | |
| calc | n/a | 4.67 | 1.20 | 0.98 | 0.95 | 2.00 | 3.71 | 4.26 | 3.90 |
Lines marked calc are worked out here from filed figures; point at one for how.