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 | 74.8 | 98.0 | 149.9 | 222.6 | 291.8 | 302.0 | 317.3 | 297.9 | 274.8 | 216.9 |
| Growth | +31.0% | +53.0% | +48.5% | +31.1% | +3.5% | +5.1% | −6.1% | −7.7% | −21.1% | |
| Operating income | −8.5 | −11.1 | −5.6 | −24.3 | −23.8 | −34.7 | −40.2 | −163.9 | −102.3 | 4.4 |
| Net income | −13.5 | −18.7 | −10.8 | −45.4 | −51.2 | −58.2 | −68.4 | −179.9 | −112.7 | −38.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.96 | −1.92 | −1.92 | −2.23 | −5.77 | −4.26 | −1.56 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.1% | 65.6% | 67.6% | 69.0% | 66.3% | 67.1% | 67.3% | 67.6% | 70.5% | 74.8% |
| Operating margin | −11.4% | −11.4% | −3.7% | −10.9% | −8.2% | −11.5% | −12.7% | −55.0% | −37.2% | 2.0% |
| Net margin | −18.1% | −19.1% | −7.2% | −20.4% | −17.6% | −19.3% | −21.6% | −60.4% | −41.0% | −17.9% |
| Free cash flow margin | 4.3% | 7.5% | 4.3% | 5.0% | 11.8% | 13.5% | 9.2% | 16.4% | 8.5% | 11.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.9 | 7.7 | 7.3 | 12.1 | 35.6 | 41.7 | 30.0 | 49.9 | 24.2 | 25.8 |
| Capital expenditure | −0.7 | −0.4 | −0.9 | −1.0 | −1.1 | −1.1 | −0.9 | −1.2 | −0.9 | −1.4 |
| Free cash flow | 3.2 | 7.3 | 6.4 | 11.0 | 34.5 | 40.6 | 29.1 | 48.7 | 23.4 | 24.4 |
| Growth | +128.4% | −12.4% | +72.1% | +212.7% | +17.7% | −28.3% | +67.4% | −52.1% | +4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.8 | 22.3 | 16.7 | 175.0 | 250.0 | 189.2 | 248.7 | 236.6 | 56.4 | 29.4 |
| Total debt | 47.9 | 111.1 | 279.7 | 525.1 | 521.6 | 518.3 | 515.0 | 476.7 | 290.2 | 232.4 |
| Net cash (debt) | −19.2 | −88.8 | −263.0 | −350.1 | −271.6 | −329.2 | −266.3 | −240.1 | −233.8 | −203.0 |
| Shareholders’ equity | 59.0 | 91.4 | 87.3 | 212.9 | 306.6 | 316.3 | 308.9 | 126.3 | −18.3 | −48.4 |
| Debt to equity | 0.81 | 1.22 | 3.20 | 2.47 | 1.70 | 1.64 | 1.67 | 3.77 | n/a | n/a |
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 | ||||||||||
| 28.8 | 22.3 | 16.7 | 175.0 | 250.0 | 189.2 | 248.7 | 236.6 | 56.4 | 29.4 | |
| 15.3 | 26.5 | 40.8 | 50.9 | 44.5 | 50.5 | 47.6 | 38.8 | 38.6 | 25.6 | |
| 4.4 | 2.9 | 2.8 | 3.9 | 2.8 | 2.7 | 1.8 | 1.9 | 1.5 | 1.8 | |
| 69.1 | 154.6 | 225.3 | 346.1 | 383.6 | 457.5 | 477.0 | 353.8 | 261.0 | 259.6 | |
| 150.6 | 281.3 | 483.2 | 896.8 | 1,011.2 | 1,029.0 | 1,113.5 | 870.0 | 529.5 | 413.2 | |
| Growth | +86.8% | +71.8% | +85.6% | +12.8% | +1.8% | +8.2% | −21.9% | −39.1% | −22.0% | |
| Liabilities | ||||||||||
| 2.2 | 2.3 | 6.0 | 3.2 | 3.2 | 3.2 | 3.1 | 3.2 | 3.2 | 7.7 | |
| 45.7 | 108.8 | 273.7 | 521.9 | 518.4 | 515.2 | 511.8 | 473.5 | 287.0 | 224.7 | |
| calc | 47.9 | 111.1 | 279.7 | 525.1 | 521.6 | 518.3 | 515.0 | 476.7 | 290.2 | 232.4 |
| 91.6 | 189.8 | 395.9 | 684.0 | 704.6 | 712.7 | 692.3 | 626.1 | 424.6 | 332.5 | |
| Equity | ||||||||||
| −62.4 | −81.1 | −85.7 | −131.0 | −182.4 | −240.6 | −309.0 | −488.9 | −601.6 | −640.5 | |
| 59.0 | 91.4 | 87.3 | 212.9 | 306.6 | 316.3 | 308.9 | 126.3 | −18.3 | −48.4 | |
| Growth | +54.9% | −4.5% | +143.8% | +44.0% | +3.2% | −2.3% | −59.1% | −114.5% | ||
| Per share and net cash | ||||||||||
| calc | −19.2 | −88.8 | −263.0 | −350.1 | −271.6 | −329.2 | −266.3 | −240.1 | −233.8 | −203.0 |
| 17.8 | 20.8 | 21.5 | 25.3 | 30.0 | 31.1 | 32.2 | 29.9 | 28.2 | 29.1 | |
| calc | 3.32 | 4.40 | 4.06 | 8.43 | 10.22 | 10.17 | 9.59 | 4.22 | −0.65 | −1.66 |
Lines marked calc are worked out here from filed figures; point at one for how.