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 | 81.3 | 98.7 | 102.4 | 83.3 | 95.4 | 137.4 | 141.1 | 75.8 | 99.4 | 88.3 |
| Growth | +21.3% | +3.8% | −18.7% | +14.5% | +44.1% | +2.7% | −46.3% | +31.1% | −11.1% | |
| Operating income | 6.4 | 12.6 | 12.1 | −0.3 | 3.9 | 12.9 | 12.6 | −21.6 | −14.8 | −22.0 |
| Net income | 5.6 | 10.1 | 9.7 | −2.6 | 3.2 | 14.6 | 15.8 | −17.9 | −11.6 | −21.3 |
| Growth | +80.1% | −4.9% | −126.9% | +350.1% | +8.5% | −213.1% | ||||
| EPS, diluted | 0.17 | 0.26 | 0.24 | −0.07 | 0.07 | 0.34 | 0.37 | −0.42 | −0.27 | −0.49 |
| Growth | +52.9% | −7.7% | −129.2% | +385.7% | +8.8% | −213.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.4% | 34.9% | 36.2% | 29.8% | 31.7% | 34.5% | 36.9% | 17.6% | 24.0% | 12.7% |
| Operating margin | 7.9% | 12.8% | 11.9% | −0.4% | 4.1% | 9.4% | 8.9% | −28.5% | −14.9% | −24.9% |
| Net margin | 6.9% | 10.3% | 9.4% | −3.1% | 3.4% | 10.6% | 11.2% | −23.6% | −11.7% | −24.1% |
| Free cash flow margin | 12.0% | −12.9% | −36.4% | −11.0% | −14.7% | −24.0% | −26.4% | −9.3% | −18.0% | −21.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.5 | 8.6 | 3.2 | 12.7 | 5.9 | −3.3 | −8.8 | 3.4 | −12.1 | −12.8 |
| Capital expenditure | −2.7 | −21.4 | −40.5 | −21.8 | −19.9 | −29.6 | −28.5 | −10.5 | −5.8 | −6.0 |
| Free cash flow | 9.8 | −12.7 | −37.3 | −9.1 | −14.0 | −33.0 | −37.2 | −7.1 | −17.9 | −18.8 |
| Growth | −230.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.2 | 44.4 | 16.5 | 26.9 | 72.6 | 36.8 | 34.9 | 37.8 | 22.8 | 120.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.3 | 4.3 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21.5 | 116.0 |
| Shareholders’ equity | 133.0 | 183.8 | 190.8 | 187.9 | 192.6 | 211.5 | 221.6 | 204.0 | 192.8 | 273.3 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.01 | 0.02 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 36.2 | 44.4 | 16.5 | 26.9 | 72.6 | 36.8 | 34.9 | 37.8 | 22.8 | 120.3 | |
| 14.5 | 22.8 | 19.6 | 19.0 | 24.6 | 34.8 | 29.3 | 19.3 | 25.6 | 26.8 | |
| 40.2 | 45.8 | 58.6 | 49.2 | 51.5 | 65.9 | 89.6 | 86.5 | 85.1 | 81.7 | |
| 27.8 | 46.5 | 82.3 | 97.4 | 115.8 | 142.4 | 161.0 | 166.3 | 159.7 | 161.9 | |
| 154.2 | 211.2 | 223.5 | 223.3 | 298.9 | 332.4 | 370.1 | 358.7 | 339.3 | 433.8 | |
| Growth | +36.9% | +5.8% | −0.1% | +33.8% | +11.2% | +11.3% | −3.1% | −5.4% | +27.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.3 | 4.3 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.3 | 4.3 |
| 16.9 | 22.9 | 29.0 | 30.6 | 43.3 | 52.2 | 80.3 | 89.6 | 84.4 | 99.1 | |
| Equity | ||||||||||
| −65.0 | −54.8 | −45.2 | −47.8 | −44.5 | −30.0 | −14.2 | −32.0 | −43.7 | −64.9 | |
| 133.0 | 183.8 | 190.8 | 187.9 | 192.6 | 211.5 | 221.6 | 204.0 | 192.8 | 273.3 | |
| Growth | +38.2% | +3.8% | −1.5% | +2.5% | +9.8% | +4.8% | −8.0% | −5.5% | +41.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21.5 | 116.0 |
| 33.0 | 39.4 | 40.0 | 40.6 | 42.0 | 42.9 | 43.6 | 44.2 | 45.4 | 55.3 | |
| calc | 4.03 | 4.66 | 4.77 | 4.62 | 4.59 | 4.93 | 5.09 | 4.61 | 4.25 | 4.94 |
Lines marked calc are worked out here from filed figures; point at one for how.