Closing prices at the end of each trading day, from 13 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 | 34.7 | 33.4 | 34.1 | 31.7 | 16.0 | 11.2 | 44.2 | 43.9 | 66.2 | 92.2 |
| Growth | −3.8% | +2.3% | −6.9% | −49.5% | −29.9% | +293.5% | −0.7% | +50.8% | +39.4% | |
| Net income | 2.0 | 2.5 | 1.6 | −31.5 | −7.7 | −2.1 | 3.1 | 0.5 | 8.1 | 26.6 |
| Growth | +25.1% | −35.5% | −2,034.9% | −82.5% | +1,394.5% | +228.9% | ||||
| EPS, diluted | 0.05 | 0.05 | 0.03 | −0.45 | −0.09 | −0.02 | 0.03 | 0.00 | 0.06 | 0.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 5.8% | 7.6% | 4.8% | −99.1% | −47.8% | −18.3% | 7.0% | 1.2% | 12.2% | 28.9% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | 1.0% | 27.5% | 4.3% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.8 | −2.2 | 9.2 | 5.5 | 0.1 | 0.1 | 11.8 | 1.5 | 23.1 | 27.4 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.3 | 0.4 | n/a | n/a |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | 0.1 | 12.2 | 1.9 | n/a | n/a |
| Growth | +11,056.9% | −84.4% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −0.1 | −0.1 | −0.1 | −0.1 | −0.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.8 | 3.4 | 3.3 | 9.6 | 11.7 | 24.8 | 11.2 | 2.7 | 27.3 | 101.7 |
| Total debt | 9.3 | 8.7 | 6.9 | 5.9 | 2.5 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | 2.4 | −5.2 | −3.6 | 3.7 | 9.2 | 24.8 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 61.8 | 69.0 | 75.2 | 53.9 | 59.0 | 78.5 | 98.0 | 106.0 | 125.4 | 234.0 |
| Debt to equity | 0.15 | 0.13 | 0.09 | 0.11 | 0.04 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 34.7 | 33.4 | 34.1 | 31.7 | 16.0 | 11.2 | 44.2 | 43.9 | 66.2 | 92.2 | |
| Growth | −3.8% | +2.3% | −6.9% | −49.5% | −29.9% | +293.5% | −0.7% | +50.8% | +39.4% | |
| 23.0 | 22.1 | 27.9 | 32.0 | 15.8 | 7.7 | 29.1 | 36.1 | 43.0 | 43.7 | |
| 3.8 | 3.3 | 3.6 | 3.2 | 2.9 | 3.6 | 5.2 | 5.6 | 6.2 | 8.7 | |
| 6.5 | −3.0 | −8.9 | −3.0 | −8.9 | −1.6 | 7.7 | −0.5 | 14.4 | 39.9 | |
| −3.4 | −2.9 | 1.1 | 0.3 | 0.2 | n/a | −4.6 | 1.1 | n/a | n/a | |
| 2.0 | 2.5 | 1.6 | −31.5 | −7.7 | −2.1 | 3.1 | 0.5 | 8.1 | 26.6 | |
| Growth | +25.1% | −35.5% | −2,034.9% | −82.5% | +1,394.5% | +228.9% | ||||
| Per share | ||||||||||
| 0.05 | 0.05 | 0.03 | −0.45 | −0.09 | −0.02 | 0.03 | n/a | n/a | n/a | |
| 0.05 | 0.05 | 0.03 | −0.45 | −0.09 | −0.02 | 0.03 | 0.00 | 0.06 | 0.17 | |
| Growth | +0.0% | −40.0% | −1,600.0% | −100.0% | +183.3% | |||||
| n/a | n/a | n/a | 69,980 | 83,180 | 100,161 | 114.4 | 121,262 | 134,600 | 147,722 | |
| n/a | n/a | n/a | 69,980 | 83,180 | 100,161 | 117.6 | 125,347 | 141,332 | 157,811 | |
| Growth | +18.9% | +20.4% | −99.9% | +106,472.9% | +12.8% | +11.7% | ||||
† The diluted share count jumps at 2022 and 2023, 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.