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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 3.9 | 7.7 | 7.3 | 12.1 | 35.6 | 41.7 | 30.0 | 49.9 | 24.2 | 25.8 | |
| Growth | +99.1% | −4.8% | +64.4% | +195.0% | +17.2% | −28.2% | +66.6% | −51.5% | +6.4% | |
| 9.8 | 11.9 | 21.3 | 34.6 | 47.2 | 52.9 | 56.1 | 72.0 | 55.0 | 32.1 | |
| Investment | ||||||||||
| −0.7 | −0.4 | −0.9 | −1.0 | −1.1 | −1.1 | −0.9 | −1.2 | −0.9 | −1.4 | |
| calc | 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% | |
| calc | n/a | n/a | n/a | 0.48 | 1.30 | 1.34 | 0.92 | 1.52 | 0.84 | 0.85 |
| −13.2 | −110.8 | −161.7 | −217.8 | −69.0 | −93.5 | −63.2 | −1.2 | −0.9 | 8.8 | |
| Financing | ||||||||||
| 19.5 | 96.2 | 149.9 | 363.8 | 107.9 | −8.2 | 94.2 | −61.4 | −202.3 | −63.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.