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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 70.3% | 48.3% | 56.3% | 33.2% | 47.3% | 74.1% | 85.7% | 67.0% | 15.5% | |
| 28.5% | 21.9% | 18.4% | 2.4% | 17.3% | 52.3% | 65.8% | 40.9% | −12.6% | |
| 35.2% | 8.9% | 7.5% | −19.5% | −1.2% | 31.9% | 61.5% | 34.9% | −15.7% | |
| 1.3% | 2.7% | 4.6% | −14.6% | −2.1% | 22.2% | 47.5% | 26.8% | −13.5% | |
| Spending | |||||||||
| 32.3% | 22.1% | 29.3% | 22.1% | 21.7% | 17.3% | 15.4% | 20.4% | 21.3% | |
| 96.3% | 70.3% | 38.9% | n/a | n/a | 30.4% | 22.7% | 23.1% | n/a | |
| Returns | |||||||||
| 3.9% | 1.4% | 9.9% | −25.4% | −4.7% | 36.8% | 46.0% | 16.9% | −9.5% | |
| 405.2% | 0.9% | 2.0% | −4.7% | −0.9% | 9.6% | 25.0% | 9.8% | −7.0% | |
| Balance and payout | |||||||||
| n/a | n/a | 3.50 | 3.96 | 3.51 | n/a | 0.47 | 0.43 | n/a | |
| 93.3% | 38.2% | 79.9% | 81.5% | 81.1% | 74.0% | 45.7% | 42.0% | 26.6% | |