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 | 84.2 | 107.6 | 183.9 | 362.3 | 498.8 | 702.8 | 801.2 | 747.7 | 940.2 | 1,014.7 |
| Growth | +27.7% | +70.9% | +97.0% | +37.7% | +40.9% | +14.0% | −6.7% | +25.7% | +7.9% | |
| Operating income | −78.1 | −62.9 | −44.6 | −16.7 | −8.0 | 22.7 | −92.8 | −233.2 | −99.1 | −187.3 |
| Net income | −83.4 | −73.0 | −122.6 | −24.8 | −34.4 | 15.6 | −94.6 | −222.6 | −96.0 | −204.7 |
| Growth | −707.7% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.42 | −0.56 | 0.24 | −1.47 | −3.43 | −1.47 | −3.04 |
| Growth | −712.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.0% | 41.0% | 48.9% | 53.6% | 52.2% | 53.5% | 51.5% | 49.2% | 52.1% | 53.8% |
| Operating margin | −92.6% | −58.5% | −24.3% | −4.6% | −1.6% | 3.2% | −11.6% | −31.2% | −10.5% | −18.5% |
| Net margin | −99.0% | −67.9% | −66.7% | −6.8% | −6.9% | 2.2% | −11.8% | −29.8% | −10.2% | −20.2% |
| Free cash flow margin | −83.2% | −66.8% | −6.1% | 6.2% | −0.5% | 13.8% | 2.0% | −7.8% | 0.5% | −2.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −61.2 | −66.1 | −8.3 | 41.9 | 24.7 | 111.4 | 50.5 | −31.8 | 24.2 | −9.7 |
| Capital expenditure | −8.9 | −5.7 | −3.0 | −19.5 | −27.4 | −14.2 | −34.1 | −26.8 | −19.2 | −19.9 |
| Free cash flow | −70.1 | −71.9 | −11.3 | 22.4 | −2.7 | 97.2 | 16.4 | −58.6 | 5.0 | −29.7 |
| Growth | −112.2% | −83.2% | −458.1% | −694.1% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −30.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 44.7 | 13.7 | 41.8 | 51.2 | 94.6 | 71.2 | 172.5 | 58.9 | 69.2 | 90.6 |
| Total debt | 81.1 | 82.7 | n/a | n/a | n/a | n/a | n/a | 285.0 | 348.9 | 310.0 |
| Net cash (debt) | −36.4 | −69.0 | n/a | n/a | n/a | n/a | n/a | −226.2 | −279.7 | −219.4 |
| Shareholders’ equity | −5.9 | −29.1 | 131.3 | 195.0 | 366.3 | 433.1 | 439.9 | 313.6 | 263.1 | 155.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.91 | 1.33 | 2.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 84.2 | 107.6 | 183.9 | 362.3 | 498.8 | 702.8 | 801.2 | 747.7 | 940.2 | 1,014.7 | |
| Growth | +27.7% | +70.9% | +97.0% | +37.7% | +40.9% | +14.0% | −6.7% | +25.7% | +7.9% | |
| 60.7 | 63.5 | 94.0 | 168.1 | 238.3 | 326.6 | 388.2 | 380.0 | 450.6 | 468.7 | |
| 23.6 | 44.1 | 89.8 | 194.2 | 260.5 | 376.2 | 413.0 | 367.7 | 489.6 | 546.0 | |
| Growth | +86.9% | +103.7% | +116.2% | +34.1% | +44.4% | +9.8% | −11.0% | +33.1% | +11.5% | |
| 18.8 | 20.7 | 29.2 | 45.2 | 63.6 | 92.1 | n/a | n/a | n/a | n/a | |
| 82.8 | 86.4 | 105.2 | 165.7 | 204.9 | 261.5 | 335.7 | 352.5 | 389.8 | 445.0 | |
| −78.1 | −62.9 | −44.6 | −16.7 | −8.0 | 22.7 | −92.8 | −233.2 | −99.1 | −187.3 | |
| Growth | −509.9% | |||||||||
| −83.5 | −73.0 | −122.6 | −24.6 | −36.3 | 15.9 | −92.9 | −220.3 | −91.9 | −200.3 | |
| −0.0 | 0.0 | 0.1 | 0.1 | −1.9 | 0.3 | 1.7 | 2.4 | 4.2 | 4.4 | |
| −83.4 | −73.0 | −122.6 | −24.8 | −34.4 | 15.6 | −94.6 | −222.6 | −96.0 | −204.7 | |
| Growth | −707.7% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.42 | −0.56 | 0.25 | −1.47 | −3.43 | −1.47 | −3.04 | |
| n/a | n/a | n/a | −0.42 | −0.56 | 0.24 | −1.47 | −3.43 | −1.47 | −3.04 | |
| Growth | −712.5% | |||||||||
| n/a | n/a | n/a | 58.5 | 61.0 | 63.0 | 64.1 | 65.0 | 65.5 | 67.3 | |
| n/a | n/a | n/a | 58.5 | 61.0 | 64.3 | 64.1 | 65.0 | 65.5 | 67.3 | |
| Growth | +4.2% | +5.5% | −0.3% | +1.3% | +0.7% | +2.8% | ||||