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 | 146.0 | 165.1 | 193.1 | 227.2 | 248.2 | 268.7 | 254.4 | 192.6 | 198.8 | 216.1 |
| Growth | +13.1% | +17.0% | +17.6% | +9.2% | +8.3% | −5.3% | −24.3% | +3.2% | +8.7% | |
| Operating income | −18.6 | −16.9 | 21.7 | 22.8 | 27.2 | 42.2 | 6.3 | −14.0 | −40.7 | −151.2 |
| Net income | −18.0 | −15.6 | 25.2 | 115.6 | 23.3 | 33.2 | 6.3 | 2.5 | −18.9 | −220.5 |
| Growth | +358.4% | −79.8% | +42.1% | −81.1% | −60.0% | −853.3% | ||||
| EPS, diluted | −0.41 | −0.35 | 0.48 | 2.11 | 0.42 | 0.58 | 0.11 | 0.04 | −0.33 | −3.74 |
| Growth | +339.6% | −80.1% | +38.1% | −81.0% | −63.6% | −925.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −12.7% | −10.2% | 11.3% | 10.0% | 11.0% | 15.7% | 2.5% | −7.2% | −20.5% | −70.0% |
| Net margin | −12.3% | −9.4% | 13.1% | 50.9% | 9.4% | 12.3% | 2.5% | 1.3% | −9.5% | −102.0% |
| Free cash flow margin | −6.5% | −2.2% | 15.3% | 19.8% | 20.1% | 23.7% | 12.3% | 6.4% | −8.2% | −51.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.1 | −2.0 | 30.0 | 45.9 | 51.8 | 64.2 | 32.0 | 12.8 | −15.8 | −109.4 |
| Capital expenditure | −1.4 | −1.7 | −0.4 | −1.0 | −1.8 | −0.6 | −0.7 | −0.4 | −0.5 | −1.0 |
| Free cash flow | −9.5 | −3.6 | 29.6 | 44.9 | 50.0 | 63.7 | 31.3 | 12.4 | −16.2 | −110.4 |
| Growth | +51.7% | +11.2% | +27.4% | −50.8% | −60.3% | −230.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 40.4 | 33.6 | 61.0 | 45.1 | 61.0 | 52.1 | 135.0 | 135.8 | 102.3 | 84.9 |
| Shareholders’ equity | 131.3 | 131.4 | 275.4 | 410.9 | 453.3 | 504.9 | 527.2 | 544.9 | 538.5 | 327.2 |
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 | ||||||||||
| 40.4 | 33.6 | 61.0 | 45.1 | 61.0 | 52.1 | 135.0 | 135.8 | 102.3 | 84.9 | |
| 20.3 | 17.6 | 28.8 | 26.4 | 30.0 | 32.5 | 33.5 | 34.2 | 47.1 | 54.6 | |
| 0.8 | 0.8 | 1.0 | 1.1 | 1.3 | 1.0 | 1.2 | 1.4 | 1.7 | 1.9 | |
| 5.0 | 5.3 | 4.4 | 3.9 | 4.1 | 3.1 | 2.6 | 2.0 | 2.1 | 2.2 | |
| 210.4 | 205.4 | 332.1 | 483.7 | 533.5 | 593.8 | 634.2 | 648.4 | 656.2 | 488.9 | |
| Growth | −2.4% | +61.7% | +45.7% | +10.3% | +11.3% | +6.8% | +2.2% | +1.2% | −25.5% | |
| Liabilities | ||||||||||
| 79.0 | 74.0 | 56.7 | 72.8 | 80.2 | 88.9 | 107.0 | 103.5 | 117.7 | 161.8 | |
| Equity | ||||||||||
| −345.9 | −361.4 | −336.2 | −220.7 | −197.3 | −164.2 | −157.9 | −155.4 | −174.3 | −394.8 | |
| 131.3 | 131.4 | 275.4 | 410.9 | 453.3 | 504.9 | 527.2 | 544.9 | 538.5 | 327.2 | |
| Growth | +0.0% | +109.6% | +49.2% | +10.3% | +11.4% | +4.4% | +3.4% | −1.2% | −39.2% | |
| Per share and net cash | ||||||||||
| 44.0 | 44.9 | 52.5 | 53.5 | 54.9 | 55.9 | 56.8 | 57.5 | 58.3 | 59.1 | |
| calc | 2.98 | 2.92 | 5.25 | 7.67 | 8.26 | 9.03 | 9.28 | 9.47 | 9.24 | 5.54 |
Lines marked calc are worked out here from filed figures; point at one for how.