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 | 138.6 | 201.1 | 280.8 | 305.2 | 256.0 | 334.7 | 262.0 | 193.2 | 80.8 | 74.9 |
| Growth | +45.2% | +39.6% | +8.7% | −16.1% | +30.7% | −21.7% | −26.3% | −58.2% | −7.2% | |
| Operating income | −8.2 | 2.1 | 21.2 | −1.7 | −31.1 | 27.3 | 14.5 | −37.4 | −10.8 | −7.0 |
| Net income | −7.1 | 1.3 | 13.1 | −3.0 | −27.3 | 20.2 | 22.1 | −26.6 | −13.6 | 0.9 |
| Growth | +876.7% | −123.2% | +9.0% | −220.7% | ||||||
| EPS, diluted | −0.81 | 0.15 | 1.48 | −0.34 | −2.98 | 2.14 | 2.12 | −2.63 | −1.35 | 0.09 |
| Growth | +886.7% | −123.0% | −0.9% | −224.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.2% | 14.0% | 18.2% | 10.1% | 8.8% | 18.2% | 16.5% | 0.8% | 13.2% | 23.0% |
| Operating margin | −6.0% | 1.0% | 7.6% | −0.6% | −12.1% | 8.2% | 5.6% | −19.4% | −13.4% | −9.4% |
| Net margin | −5.1% | 0.7% | 4.7% | −1.0% | −10.7% | 6.0% | 8.4% | −13.8% | −16.8% | 1.2% |
| Free cash flow margin | −1.1% | −1.5% | −10.2% | 7.9% | 5.6% | 5.2% | 0.8% | 10.5% | 16.8% | −2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.5 | 2.2 | −21.2 | 28.6 | 18.0 | 19.1 | 5.6 | 23.1 | 14.7 | −0.5 |
| Capital expenditure | −3.0 | −5.3 | −7.4 | −4.5 | −3.7 | −1.5 | −3.4 | −2.9 | −1.1 | −1.5 |
| Free cash flow | −1.5 | −3.0 | −28.6 | 24.1 | 14.2 | 17.6 | 2.2 | 20.2 | 13.6 | −2.1 |
| Growth | −41.0% | +23.4% | −87.6% | +825.0% | −32.8% | −115.2% | ||||
| Buybacks | −0.3 | 0.0 | 0.0 | 0.0 | −0.6 | 0.0 | −1.3 | −1.3 | −1.0 | −9.1 |
| Dividends paid | 0.0 | −1.1 | −2.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.0 | 2.2 | 0.6 | 0.2 | 2.0 | 1.4 | 1.9 | 16.1 | 57.6 |
| Total debt | 8.8 | 25.9 | 76.4 | 75.6 | 61.4 | 70.4 | 71.5 | 0.0 | 0.0 | n/a |
| Net cash (debt) | −8.7 | −25.9 | −74.2 | −74.9 | −61.1 | −68.4 | −70.1 | 1.9 | 16.1 | n/a |
| Shareholders’ equity | 88.6 | 89.7 | 102.5 | 106.5 | 80.3 | 111.6 | 134.3 | 107.4 | 93.5 | 87.0 |
| Debt to equity | 0.10 | 0.29 | 0.75 | 0.71 | 0.76 | 0.63 | 0.53 | 0.00 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.5 | 2.2 | −21.2 | 28.6 | 18.0 | 19.1 | 5.6 | 23.1 | 14.7 | −0.5 | |
| Growth | +47.8% | −1,049.5% | −37.2% | +6.0% | −70.7% | +313.8% | −36.4% | −103.5% | ||
| 6.7 | 7.7 | 8.8 | 11.1 | 10.6 | 10.3 | 12.7 | n/a | 1.0 | 1.1 | |
| Investment | ||||||||||
| −3.0 | −5.3 | −7.4 | −4.5 | −3.7 | −1.5 | −3.4 | −2.9 | −1.1 | −1.5 | |
| calc | −1.5 | −3.0 | −28.6 | 24.1 | 14.2 | 17.6 | 2.2 | 20.2 | 13.6 | −2.1 |
| Growth | −41.0% | +23.4% | −87.6% | +825.0% | −32.8% | −115.2% | ||||
| calc | −0.18 | −0.35 | −3.22 | 2.68 | 1.56 | 1.86 | 0.21 | 1.99 | 1.34 | −0.21 |
| 17.7 | −17.4 | −22.7 | −25.7 | 1.0 | −32.7 | −5.0 | 50.5 | 0.9 | 51.0 | |
| Financing | ||||||||||
| −19.5 | 15.1 | 46.1 | −4.5 | −19.4 | 15.4 | −1.2 | −73.2 | −1.3 | −9.0 | |
| 0.0 | −1.1 | −2.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| −0.3 | 0.0 | 0.0 | 0.0 | −0.6 | 0.0 | −1.3 | −1.3 | −1.0 | −9.1 | |
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.