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 | 178.6 | 207.9 | 244.3 | 297.9 | 351.6 | 443.3 | 537.9 | 630.0 | 738.7 | 884.6 |
| Growth | +16.4% | +17.5% | +21.9% | +18.0% | +26.1% | +21.3% | +17.1% | +17.2% | +19.7% | |
| Operating income | −43.6 | −44.3 | −49.8 | −45.4 | −37.8 | −29.4 | −88.8 | −94.5 | −76.5 | −42.4 |
| Net income | −44.0 | −44.4 | −50.1 | −47.5 | −48.4 | −37.7 | −90.9 | −127.5 | −55.0 | −26.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.03 | −1.00 | −0.74 | −1.72 | −2.36 | −0.99 | −0.47 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.1% | 71.0% | 73.0% | 71.5% | 74.4% | 76.6% | 75.9% | 75.5% | 76.7% | 78.5% |
| Operating margin | −24.4% | −21.3% | −20.4% | −15.2% | −10.8% | −6.6% | −16.5% | −15.0% | −10.4% | −4.8% |
| Net margin | −24.6% | −21.4% | −20.5% | −15.9% | −13.8% | −8.5% | −16.9% | −20.2% | −7.5% | −3.0% |
| Free cash flow margin | −6.9% | 2.1% | 2.2% | 9.3% | 8.9% | 10.4% | 1.5% | 10.9% | 11.7% | 15.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.4 | 5.5 | 6.4 | 30.9 | 33.2 | 49.8 | 11.3 | 70.9 | 87.7 | 140.1 |
| Capital expenditure | −1.9 | −1.2 | −1.1 | −3.1 | −1.9 | −3.5 | −3.5 | −2.1 | −1.4 | −2.1 |
| Free cash flow | −12.3 | 4.3 | 5.3 | 27.8 | 31.4 | 46.3 | 7.9 | 68.8 | 86.3 | 138.0 |
| Growth | +21.8% | +427.0% | +12.8% | +47.6% | −83.0% | +772.9% | +25.6% | +59.8% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −71.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.3 | 60.3 | 77.6 | 381.7 | 322.8 | 300.4 | 240.2 | 256.1 | 301.8 | 338.8 |
| Total debt | 0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 51.2 | 60.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −3.1 | −16.9 | −9.7 | 54.2 | 64.3 | 73.0 | 6.0 | −89.4 | −41.7 | −5.4 |
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 | ||||||||||
| −10.4 | 5.5 | 6.4 | 30.9 | 33.2 | 49.8 | 11.3 | 70.9 | 87.7 | 140.1 | |
| Growth | +15.9% | +383.1% | +7.5% | +49.9% | −77.3% | +525.3% | +23.7% | +59.7% | ||
| 3.8 | 3.5 | 3.8 | 3.8 | 4.3 | 5.2 | 10.2 | 11.1 | 11.0 | 11.0 | |
| Investment | ||||||||||
| −1.9 | −1.2 | −1.1 | −3.1 | −1.9 | −3.5 | −3.5 | −2.1 | −1.4 | −2.1 | |
| calc | −12.3 | 4.3 | 5.3 | 27.8 | 31.4 | 46.3 | 7.9 | 68.8 | 86.3 | 138.0 |
| Growth | +21.8% | +427.0% | +12.8% | +47.6% | −83.0% | +772.9% | +25.6% | +59.8% | ||
| calc | n/a | n/a | n/a | 0.60 | 0.65 | 0.91 | 0.15 | 1.27 | 1.56 | 2.45 |
| 3.8 | −6.5 | −5.6 | −90.1 | −103.8 | −68.6 | −68.0 | −357.3 | −45.2 | −35.0 | |
| Financing | ||||||||||
| −0.9 | 9.8 | 16.9 | 363.0 | 11.1 | −3.4 | −1.6 | 301.3 | 6.7 | −74.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −71.6 | |
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.