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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 44.7 | 13.7 | 41.8 | 51.2 | 94.6 | 71.2 | 172.5 | 58.9 | 69.2 | 90.6 | |
| 11.2 | 20.8 | 35.2 | 46.6 | 82.2 | 110.7 | 114.7 | 105.6 | 114.6 | 165.5 | |
| 21.2 | 27.0 | 19.9 | 49.1 | 63.7 | 68.6 | 111.1 | 157.9 | 149.6 | 128.8 | |
| 18.4 | 19.6 | 17.2 | 32.9 | 50.0 | 50.4 | 68.6 | 76.5 | 78.2 | 83.6 | |
| 112.4 | 95.3 | 206.3 | 326.1 | 716.4 | 905.1 | 1,052.8 | 952.7 | 967.7 | 881.1 | |
| Growth | −15.2% | +116.4% | +58.1% | +119.7% | +26.3% | +16.3% | −9.5% | +1.6% | −8.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 40.7 | n/a | |
| 81.1 | 82.7 | n/a | n/a | n/a | n/a | n/a | 285.0 | 308.3 | 310.0 | |
| calc | 81.1 | 82.7 | n/a | n/a | n/a | n/a | n/a | 285.0 | 348.9 | 310.0 |
| 118.3 | 124.5 | 75.0 | 131.1 | 350.1 | 472.0 | 612.8 | 639.0 | 704.6 | 725.9 | |
| Equity | ||||||||||
| −404.6 | −477.6 | −600.1 | −624.8 | −659.2 | −634.6 | −729.2 | −951.8 | −1,047.8 | −1,252.5 | |
| −5.9 | −29.1 | 131.3 | 195.0 | 366.3 | 433.1 | 439.9 | 313.6 | 263.1 | 155.2 | |
| Growth | +48.5% | +87.9% | +18.2% | +1.6% | −28.7% | −16.1% | −41.0% | |||
| Per share and net cash | ||||||||||
| calc | −36.4 | −69.0 | n/a | n/a | n/a | n/a | n/a | −226.2 | −279.7 | −219.4 |
| 3.1 | 10.1 | 57.6 | 59.4 | 62.3 | 63.8 | 64.5 | 65.6 | 66.3 | 68.3 | |
| calc | −1.91 | −2.88 | 2.28 | 3.28 | 5.88 | 6.79 | 6.82 | 4.78 | 3.97 | 2.27 |
Lines marked calc are worked out here from filed figures; point at one for how.