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 | 167.2 | 229.8 | 270.3 | 305.3 | 252.5 | 312.4 | 305.7 | 68.2 | 40.7 | 23.3 |
| Growth | +37.5% | +17.6% | +13.0% | −17.3% | +23.7% | −2.1% | −77.7% | −40.3% | −42.7% | |
| Operating income | −125.9 | −66.7 | −52.7 | −21.4 | −22.0 | −30.5 | −50.3 | −45.6 | −37.7 | −14.2 |
| Net income | −97.6 | −10.0 | −31.5 | 0.0 | −7.4 | 13.7 | −32.7 | −49.7 | −21.8 | −61.6 |
| Growth | −18,048.8% | −339.4% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.05 | 0.08 | −1.91 | −2.90 | −1.26 | −3.56 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.5% | 7.0% | 11.5% |
| Operating margin | −75.3% | −29.0% | −19.5% | −7.0% | −8.7% | −9.8% | −16.4% | −66.9% | −92.7% | −61.0% |
| Net margin | −58.4% | −4.3% | −11.7% | 0.0% | −2.9% | 4.4% | −10.7% | −72.9% | −53.7% | −264.3% |
| Free cash flow margin | −54.1% | −32.5% | −14.0% | −8.0% | −16.7% | −18.5% | −16.0% | −28.9% | 8.3% | −72.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −81.8 | −49.5 | −27.4 | −15.7 | −35.1 | −43.8 | −34.6 | −13.2 | 7.2 | −14.2 |
| Capital expenditure | −8.7 | −25.3 | −10.3 | −8.9 | −7.1 | −14.2 | −14.2 | −6.5 | −3.8 | −2.7 |
| Free cash flow | −90.4 | −74.7 | −37.7 | −24.5 | −42.3 | −58.0 | −48.9 | −19.7 | 3.4 | −16.9 |
| Growth | −602.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 60.9 | 71.8 | 61.1 | 46.0 | 64.3 | 124.9 | 86.2 | 12.2 | 14.8 | 27.2 |
| Total debt | n/a | n/a | 76.2 | 67.1 | 101.4 | n/a | n/a | 29.3 | n/a | n/a |
| Net cash (debt) | n/a | n/a | −15.1 | −21.1 | −37.2 | n/a | n/a | −17.0 | n/a | n/a |
| Shareholders’ equity | 85.4 | 118.0 | 90.7 | 89.4 | 104.1 | 236.4 | 204.0 | 160.4 | 137.0 | 68.8 |
| Debt to equity | n/a | n/a | 0.84 | 0.75 | 0.97 | n/a | n/a | 0.18 | 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 | ||||||||||
| 167.2 | 229.8 | 270.3 | 305.3 | 252.5 | 312.4 | 305.7 | 68.2 | 40.7 | 23.3 | |
| Growth | +37.5% | +17.6% | +13.0% | −17.3% | +23.7% | −2.1% | −77.7% | −40.3% | −42.7% | |
| 293.1 | 296.5 | 323.0 | 237.1 | 213.0 | 264.3 | 269.5 | 67.8 | 37.9 | 20.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.4 | 2.8 | 2.7 | |
| Growth | +689.7% | −5.7% | ||||||||
| 55.5 | 50.1 | 30.6 | 25.2 | 21.0 | 25.2 | 23.5 | 12.8 | 9.5 | 5.8 | |
| 44.8 | 47.4 | 51.1 | 41.3 | 26.6 | 36.3 | 37.0 | 25.1 | 20.7 | 14.0 | |
| −125.9 | −66.7 | −52.7 | −21.4 | −22.0 | −30.5 | −50.3 | −45.6 | −37.7 | −14.2 | |
| Growth | ||||||||||
| −96.7 | −67.3 | −38.7 | 2.1 | −5.9 | 5.5 | −31.3 | −48.1 | −30.8 | −29.4 | |
| 4.0 | −4.4 | 2.1 | 2.0 | 1.4 | −8.1 | 1.4 | 0.3 | 0.5 | 0.1 | |
| −97.6 | −10.0 | −31.5 | 0.0 | −7.4 | 13.7 | −32.7 | −49.7 | −21.8 | −61.6 | |
| Growth | −18,048.8% | −339.4% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −0.05 | 0.09 | −1.91 | −2.90 | −1.26 | −3.56 | |
| n/a | n/a | n/a | n/a | −0.05 | 0.08 | −1.91 | −2.90 | −1.26 | −3.56 | |
| Growth | −2,487.5% | |||||||||
| 91.0 | 119.6 | n/a | 134.2 | 137.1 | 160.2 | 17.1 | 17.2 | 17.2 | 17.3 | |
| n/a | n/a | n/a | 144.1 | 137.1 | 162.1 | 17.1 | 17.2 | 17.2 | 17.3 | |
| Growth | −4.8% | +18.2% | −89.4% | +0.3% | +0.4% | +0.6% | ||||
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.