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 | 65.1 | 72.0 | 92.0 | 120.4 | 117.5 | 219.5 | 296.5 | 361.1 | 445.8 | 517.1 |
| Growth | +10.6% | +27.9% | +30.8% | −2.4% | +86.8% | +35.1% | +21.8% | +23.5% | +16.0% | |
| Operating income | −28.8 | −26.5 | −22.2 | −15.1 | −35.4 | −81.9 | −41.1 | −85.8 | 16.1 | 57.8 |
| Net income | n/a | n/a | −23.0 | −12.6 | −34.9 | −75.6 | −36.6 | −74.4 | 24.1 | 66.4 |
| Growth | +174.9% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.27 | −0.66 | −1.11 | −0.51 | −1.02 | 0.31 | 0.82 |
| Growth | +164.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 59.2% | 63.6% | 66.9% | 70.1% |
| Operating margin | −44.3% | −36.9% | −24.2% | −12.6% | −30.1% | −37.3% | −13.9% | −23.8% | 3.6% | 11.2% |
| Net margin | n/a | n/a | −25.0% | −10.5% | −29.7% | −34.4% | −12.3% | −20.6% | 5.4% | 12.8% |
| Free cash flow margin | −49.5% | −35.7% | −16.7% | −5.0% | −10.7% | −16.9% | −0.3% | 9.5% | 14.3% | 24.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −28.0 | −23.9 | −13.5 | −3.2 | −9.7 | −31.6 | 7.5 | 44.2 | 75.1 | 136.3 |
| Capital expenditure | −4.2 | −1.8 | −1.9 | −2.8 | −2.8 | −5.4 | −8.5 | −10.0 | −11.3 | −9.7 |
| Free cash flow | −32.2 | −25.7 | −15.4 | −6.0 | −12.5 | −37.0 | −1.0 | 34.3 | 63.8 | 126.6 |
| Growth | +86.2% | +98.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 59.2 | 33.9 | 78.0 | 159.3 | 349.4 | 173.2 | 154.2 | 216.5 | 239.1 | 362.6 |
| Total debt | 24.9 | 24.9 | 25.3 | 0.7 | 0.8 | 1.1 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | 34.3 | 9.0 | 52.7 | 158.6 | 348.6 | 172.1 | 154.2 | n/a | n/a | n/a |
| Shareholders’ equity | 59.6 | 37.2 | 79.8 | 239.5 | 421.2 | 1,096.5 | 1,075.2 | 1,044.1 | 1,176.0 | 1,309.6 |
| Debt to equity | 0.42 | 0.67 | 0.32 | 0.00 | 0.00 | 0.00 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 65.1 | 72.0 | 92.0 | 120.4 | 117.5 | 219.5 | 296.5 | 361.1 | 445.8 | 517.1 | |
| Growth | +10.6% | +27.9% | +30.8% | −2.4% | +86.8% | +35.1% | +21.8% | +23.5% | +16.0% | |
| 25.5 | 28.2 | 33.1 | 36.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 175.7 | 229.7 | 298.1 | 362.5 | |
| Growth | +30.7% | +29.8% | +21.6% | |||||||
| 15.3 | 13.9 | 14.8 | 14.9 | 17.2 | 29.8 | 40.6 | 57.3 | 69.3 | 70.8 | |
| 23.8 | 23.1 | 24.0 | 29.0 | 36.7 | 101.4 | 73.2 | 86.2 | 110.6 | 110.8 | |
| −28.8 | −26.5 | −22.2 | −15.1 | −35.4 | −81.9 | −41.1 | −85.8 | 16.1 | 57.8 | |
| Growth | +257.9% | |||||||||
| −31.4 | −31.0 | −23.0 | −12.6 | −34.9 | −81.6 | −36.4 | −76.6 | 25.7 | 68.2 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −6.1 | 0.1 | −2.2 | 1.6 | 1.8 | |
| n/a | n/a | −23.0 | −12.6 | −34.9 | −75.6 | −36.6 | −74.4 | 24.1 | 66.4 | |
| Growth | +174.9% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.27 | −0.66 | −1.11 | −0.51 | −1.02 | 0.32 | 0.84 | |
| n/a | n/a | n/a | −0.27 | −0.66 | −1.11 | −0.51 | −1.02 | 0.31 | 0.82 | |
| Growth | +164.5% | |||||||||
| n/a | n/a | n/a | 46.1 | 53.2 | 67.9 | 71.5 | 72.6 | 76.5 | 78.6 | |
| n/a | n/a | n/a | 46.1 | 53.2 | 67.9 | 71.5 | 72.6 | 78.2 | 80.6 | |
| Growth | +15.4% | +27.5% | +5.4% | +1.5% | +7.6% | +3.1% | ||||