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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 77.2% | 76.8% | 62.1% | 59.2% | 58.2% | 61.2% | 65.2% | 71.8% | n/a | n/a | |
| 3.5% | −1.8% | −16.9% | −68.9% | −22.7% | −17.0% | −11.8% | −2.5% | n/a | n/a | |
| −2.2% | −10.3% | −30.4% | −90.8% | −24.4% | 5.3% | −15.0% | −7.6% | n/a | n/a | |
| −2.7% | −10.5% | −11.9% | 41.0% | −24.9% | 4.2% | −15.1% | −7.7% | n/a | n/a | |
| −6.9% | −2.6% | −14.2% | −7.0% | 2.1% | 1.6% | 11.9% | 14.5% | n/a | n/a | |
| Spending | ||||||||||
| 8.2% | 8.2% | 9.4% | 7.3% | 9.1% | 7.1% | 6.4% | 5.7% | n/a | n/a | |
| 59.2% | 62.2% | 57.8% | 56.8% | 55.5% | 36.4% | 35.4% | 33.0% | n/a | n/a | |
| 1.2% | 2.6% | 3.0% | 1.4% | 1.3% | 0.2% | 2.4% | 1.3% | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 20.1% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −5.3% | −9.0% | −7.4% | 21.8% | −11.2% | 2.0% | −10.0% | −4.8% | −6.0% | −6.6% | |
| −1.1% | −2.8% | −2.1% | 9.4% | −3.2% | 0.7% | −3.4% | −2.1% | −2.7% | −2.5% | |
| Balance and payout | ||||||||||
| 1.65 | 1.19 | 1.09 | 0.19 | 0.17 | 0.22 | 0.24 | 0.02 | 0.06 | 0.34 | |
| 78.7% | 68.6% | 71.6% | 57.0% | 71.7% | 63.5% | 65.5% | 56.8% | 54.8% | 62.8% | |