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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 59.2% | 63.6% | 66.9% | 70.1% | |
| −44.3% | −36.9% | −24.2% | −12.6% | −30.1% | −37.3% | −13.9% | −23.8% | 3.6% | 11.2% | |
| −48.2% | −43.1% | −25.0% | −10.5% | −29.7% | −37.2% | −12.3% | −21.2% | 5.8% | 13.2% | |
| n/a | n/a | −25.0% | −10.5% | −29.7% | −34.4% | −12.3% | −20.6% | 5.4% | 12.8% | |
| −49.5% | −35.7% | −16.7% | −5.0% | −10.7% | −16.9% | −0.3% | 9.5% | 14.3% | 24.5% | |
| Spending | ||||||||||
| 23.5% | 19.3% | 16.1% | 12.3% | 14.6% | 13.6% | 13.7% | 15.9% | 15.5% | 13.7% | |
| 36.5% | 32.1% | 26.0% | 24.1% | 31.3% | 46.2% | 24.7% | 23.9% | 24.8% | 21.4% | |
| 6.5% | 2.4% | 2.0% | 2.3% | 2.4% | 2.4% | 2.9% | 2.8% | 2.5% | 1.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.2% | 2.7% | |
| Returns | ||||||||||
| n/a | n/a | −28.8% | −5.3% | −8.3% | −6.9% | −3.4% | −7.1% | 2.1% | 5.1% | |
| n/a | n/a | −19.1% | −4.6% | −7.6% | −6.4% | −3.2% | −6.7% | 1.9% | 4.7% | |
| Balance and payout | ||||||||||
| 0.42 | 0.67 | 0.32 | 0.00 | 0.00 | 0.00 | 0.00 | n/a | n/a | n/a | |
| 41.0% | 52.7% | 33.9% | 13.0% | 7.9% | 7.7% | 7.0% | 6.4% | 9.5% | 6.9% | |