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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75.1 | 66.2 | 76.8 | 89.0 | 163.6 | 258.6 | 300.2 | 341.4 | 341.5 | 0.5 |
| Growth | −11.9% | +16.0% | +15.9% | +83.8% | +58.1% | +16.1% | +13.7% | +0.0% | −99.9% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −43.5 | −40.3 | −46.7 |
| Net income | 25.3 | 3.6 | 23.9 | 18.4 | −29.2 | 38.1 | −8.3 | 14.0 | 53.4 | 34.9 |
| Growth | −85.8% | +564.1% | −23.3% | −258.8% | −121.7% | +282.5% | −34.6% | |||
| EPS, diluted | n/a | n/a | 0.69 | 0.50 | −0.86 | 1.09 | −0.23 | 0.34 | 1.34 | 0.76 |
| Growth | −27.5% | −272.0% | −121.1% | +294.1% | −43.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −12.7% | −11.8% | −9,574.6% |
| Net margin | 33.7% | 5.4% | 31.2% | 20.6% | −17.8% | 14.7% | −2.8% | 4.1% | 15.6% | 7,157.2% |
| Free cash flow margin | 46.8% | 68.2% | 70.3% | 17.1% | 81.6% | 78.0% | 150.7% | 19.7% | 70.5% | 34,470.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.6 | 46.9 | 57.7 | 23.7 | 140.2 | 204.3 | 463.1 | 71.5 | 240.8 | 168.2 |
| Capital expenditure | −1.5 | −1.7 | −3.7 | −8.5 | −6.7 | −2.8 | −10.7 | −4.1 | −0.0 | 0.0 |
| Free cash flow | 35.2 | 45.2 | 54.0 | 15.2 | 133.5 | 201.6 | 452.3 | 67.4 | 240.7 | 168.2 |
| Growth | +28.5% | +19.5% | −71.8% | +776.8% | +51.0% | +124.4% | −85.1% | +257.4% | −30.1% | |
| Buybacks | −43.8 | −7.3 | −14.1 | −9.1 | −13.9 | −8.1 | −1.7 | 0.0 | 0.0 | n/a |
| Dividends paid | −3.2 | −3.5 | −4.8 | −5.5 | −5.6 | −5.4 | −7.8 | −7.4 | −18.3 | −9.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 49.8 | 110.7 | 86.0 | 133.1 | 136.9 | 175.7 | 538.1 | 468.7 | 19.4 | 30.8 |
| Total debt | 554.9 | 346.1 | 354.1 | 374.5 | 366.2 | 393.3 | 259.4 | 402.4 | 0.0 | 63.9 |
| Net cash (debt) | −505.1 | −235.4 | −268.1 | −241.3 | −229.3 | −217.6 | 278.7 | 66.3 | 19.4 | −33.2 |
| Shareholders’ equity | 293.4 | 300.1 | 387.1 | 398.1 | 356.1 | 383.0 | 397.4 | 416.9 | 457.7 | 508.6 |
| Debt to equity | 1.89 | 1.15 | 0.91 | 0.94 | 1.03 | 1.03 | 0.65 | 0.97 | 0.00 | 0.13 |
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 | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −12.7% | −11.8% | −9,574.6% | |
| 65.4% | −5.0% | −25.8% | 32.7% | −23.8% | 25.3% | 18.0% | −12.7% | −11.3% | −9,139.8% | |
| 33.7% | 5.4% | 31.2% | 20.6% | −17.8% | 14.7% | −2.8% | 4.1% | 15.6% | 7,157.2% | |
| 46.8% | 68.2% | 70.3% | 17.1% | 81.6% | 78.0% | 150.7% | 19.7% | 70.5% | 34,470.9% | |
| Spending | ||||||||||
| 19.4% | 22.4% | 21.1% | 20.9% | 13.6% | 14.2% | 8.7% | 11.2% | 12.5% | n/a | |
| 2.0% | 2.6% | 4.9% | 9.6% | 4.1% | 1.1% | 3.6% | 1.2% | 0.0% | 0.0% | |
| 25.5% | n/a | n/a | 30.9% | n/a | 32.6% | 93.4% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 8.6% | 1.2% | 6.2% | 4.6% | −8.2% | 10.0% | −2.1% | 3.3% | 11.7% | 6.9% | |
| 0.9% | 0.2% | 1.3% | 0.8% | −1.0% | 1.1% | −0.2% | 0.3% | 0.9% | 0.5% | |
| Balance and payout | ||||||||||
| 1.89 | 1.15 | 0.91 | 0.94 | 1.03 | 1.03 | 0.65 | 0.97 | 0.00 | 0.13 | |
| 86.5% | 80.1% | 78.6% | 81.3% | 87.5% | 88.9% | 86.8% | 88.8% | 88.5% | 89.0% | |
| 12.6% | 97.1% | 20.0% | 30.0% | n/a | 14.2% | n/a | 53.0% | 34.3% | 26.0% | |
| 133.5% | 23.9% | 35.0% | 95.8% | 14.6% | 6.7% | 2.1% | 11.0% | 7.6% | 5.4% | |