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 | 35.5 | 54.4 | 63.6 | 73.2 | 65.5 | 76.1 | 95.8 | 119.1 | n/a | n/a |
| Growth | +53.2% | +16.9% | +15.0% | −10.4% | +16.1% | +26.0% | +24.3% | |||
| Operating income | 1.2 | −1.0 | −10.7 | −50.4 | −14.9 | −13.0 | −11.3 | −3.0 | −10.7 | −8.4 |
| Net income | −1.0 | −5.7 | −7.5 | 30.0 | −16.3 | 3.2 | −14.5 | −9.2 | −11.8 | −13.1 |
| Growth | −154.4% | −553.1% | ||||||||
| EPS, diluted | −0.15 | −0.53 | −0.54 | 1.93 | −1.03 | 0.16 | −0.72 | −0.42 | −0.45 | −0.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 77.2% | 76.8% | 62.1% | 59.2% | 58.2% | 61.2% | 65.2% | 71.8% | n/a | n/a |
| Operating margin | 3.5% | −1.8% | −16.9% | −68.9% | −22.7% | −17.0% | −11.8% | −2.5% | n/a | n/a |
| Net margin | −2.7% | −10.5% | −11.9% | 41.0% | −24.9% | 4.2% | −15.1% | −7.7% | n/a | n/a |
| Free cash flow margin | −6.9% | −2.6% | −14.2% | −7.0% | 2.1% | 1.6% | 11.9% | 14.5% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.0 | −0.0 | −7.1 | −4.1 | 2.2 | 1.4 | 13.7 | 18.9 | 9.4 | 22.2 |
| Capital expenditure | −0.4 | −1.4 | −1.9 | −1.0 | −0.9 | −0.1 | −2.3 | −1.6 | −0.7 | −0.8 |
| Free cash flow | −2.4 | −1.4 | −9.0 | −5.1 | 1.4 | 1.2 | 11.4 | 17.3 | 8.7 | 21.4 |
| Growth | −9.7% | +812.1% | +52.5% | −49.8% | +146.4% | |||||
| Buybacks | −5.0 | −5.0 | n/a | −5.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.8 | 27.8 | 15.4 | 28.8 | 28.6 | 13.4 | 17.0 | 30.3 | 21.4 | 25.2 |
| Total debt | 30.0 | 75.9 | 111.4 | 26.7 | 24.5 | 35.0 | 34.9 | 4.3 | 12.7 | 67.6 |
| Net cash (debt) | −17.3 | −48.1 | −95.9 | 2.1 | 4.0 | −21.6 | −17.9 | 26.0 | 8.7 | −42.4 |
| Shareholders’ equity | 18.2 | 63.8 | 102.5 | 137.6 | 145.7 | 158.2 | 145.1 | 191.7 | 197.3 | 197.8 |
| Debt to equity | 1.65 | 1.19 | 1.09 | 0.19 | 0.17 | 0.22 | 0.24 | 0.02 | 0.06 | 0.34 |
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 | ||||||||||
| 35.5 | 54.4 | 63.6 | 73.2 | 65.5 | 76.1 | 95.8 | 119.1 | n/a | n/a | |
| Growth | +53.2% | +16.9% | +15.0% | −10.4% | +16.1% | +26.0% | +24.3% | |||
| 8.1 | 12.6 | 24.1 | 29.8 | 27.4 | 29.5 | 33.3 | 33.5 | 37.7 | 45.7 | |
| 27.4 | 41.8 | 39.5 | 43.3 | 38.1 | 46.6 | 62.5 | 85.5 | 82.1 | 94.9 | |
| Growth | +52.5% | −5.5% | +9.6% | −12.1% | +22.2% | +34.2% | +36.8% | −4.0% | +15.5% | |
| 2.9 | 4.5 | 6.0 | 5.4 | 6.0 | 5.4 | 6.1 | 6.8 | 7.8 | 5.6 | |
| 21.0 | 33.9 | 36.8 | 41.5 | 36.3 | 27.7 | 33.9 | 39.3 | 40.5 | 45.8 | |
| 1.2 | −1.0 | −10.7 | −50.4 | −14.9 | −13.0 | −11.3 | −3.0 | −10.7 | −8.4 | |
| Growth | −181.5% | |||||||||
| −0.8 | −5.6 | −19.4 | −66.4 | −16.0 | 4.0 | −14.4 | −9.1 | −10.8 | −12.5 | |
| 0.2 | 0.1 | −8.0 | −24.1 | 0.3 | 0.8 | 0.1 | 0.1 | 0.9 | 0.7 | |
| −1.0 | −5.7 | −7.5 | 30.0 | −16.3 | 3.2 | −14.5 | −9.2 | −11.8 | −13.1 | |
| Growth | −154.4% | −553.1% | ||||||||
| Per share | ||||||||||
| −0.15 | −0.53 | −0.54 | 1.93 | −1.03 | 0.17 | −0.72 | −0.42 | −0.45 | −0.48 | |
| −0.15 | −0.53 | −0.54 | 1.93 | −1.03 | 0.16 | −0.72 | −0.42 | −0.45 | −0.48 | |
| Growth | −153.4% | −550.0% | ||||||||
| 6.5 | 10.9 | 14.0 | 15.5 | 15.9 | 19.3 | 20.1 | 22.1 | 26.1 | 27.4 | |
| 6.5 | 10.9 | 14.0 | 15.5 | 15.9 | 19.5 | 20.1 | 22.1 | 26.1 | 27.4 | |
| Growth | +66.7% | +28.6% | +10.7% | +2.6% | +22.6% | +3.1% | +10.0% | +17.7% | +5.3% | |
† The diluted share count jumps at 2017, 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.