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 | n/a | 39.4 | 49.4 | 40.1 | 44.1 | 45.4 | 51.0 | 74.1 | 76.6 | 86.1 |
| Growth | +25.3% | −18.8% | +10.1% | +2.8% | +12.3% | +45.4% | +3.4% | +12.5% | ||
| Operating income | 4.3 | −5.0 | 2.4 | −4.4 | 1.0 | −1.2 | −11.1 | −0.8 | 7.8 | 16.0 |
| Net income | 2.7 | −3.6 | −0.2 | −2.6 | 0.2 | −1.7 | −11.6 | −2.2 | 8.4 | 13.5 |
| Growth | −234.8% | −976.8% | +61.9% | |||||||
| EPS, diluted | 0.19 | −0.27 | −0.01 | −0.21 | 0.02 | −0.11 | −0.69 | −0.65 | 2.25 | 3.44 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 37.9% | 48.8% |
| Operating margin | n/a | −12.8% | 4.9% | −10.9% | 2.3% | −2.6% | −21.7% | −1.0% | 10.2% | 18.6% |
| Net margin | n/a | −9.2% | −0.4% | −6.6% | 0.4% | −3.7% | −22.8% | −3.0% | 10.9% | 15.7% |
| Free cash flow margin | n/a | −7.4% | 7.9% | −12.3% | 7.9% | −19.2% | −21.1% | −0.6% | 15.1% | 21.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.7 | −2.3 | 5.3 | −2.5 | 4.4 | −6.3 | −9.0 | 1.7 | 12.8 | 19.4 |
| Capital expenditure | −1.4 | −0.6 | −1.4 | −2.5 | −0.9 | −2.4 | −1.8 | −2.1 | −1.2 | −1.0 |
| Free cash flow | 9.3 | −2.9 | 3.9 | −4.9 | 3.5 | −8.7 | −10.8 | −0.5 | 11.5 | 18.4 |
| Growth | −131.2% | −227.0% | −349.2% | +59.6% | ||||||
| Buybacks | −0.2 | −0.6 | −3.3 | −1.0 | −0.3 | 0.0 | n/a | n/a | 0.0 | −1.2 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −1.2 | −2.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.9 | 7.1 | 11.3 | 4.7 | 6.8 | 10.6 | 1.9 | 3.5 | 7.1 | 22.8 |
| Shareholders’ equity | 35.8 | 32.0 | 27.7 | 23.3 | 23.6 | 32.6 | 20.1 | 21.3 | 29.8 | 44.7 |
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 | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 37.9% | 48.8% | |
| n/a | −12.8% | 4.9% | −10.9% | 2.3% | −2.6% | −21.7% | −1.0% | 10.2% | 18.6% | |
| n/a | −12.1% | −1.0% | −9.0% | 0.4% | −3.3% | −22.8% | −2.9% | 9.6% | 18.7% | |
| n/a | −9.2% | −0.4% | −6.6% | 0.4% | −3.7% | −22.8% | −3.0% | 10.9% | 15.7% | |
| n/a | −7.4% | 7.9% | −12.3% | 7.9% | −19.2% | −21.1% | −0.6% | 15.1% | 21.4% | |
| Spending | ||||||||||
| n/a | 12.7% | 15.7% | 24.4% | 17.8% | n/a | 18.8% | 12.6% | 10.2% | 12.3% | |
| n/a | 37.0% | 35.5% | 50.0% | 38.6% | 38.5% | 41.1% | 31.1% | 27.7% | 30.2% | |
| n/a | 1.6% | 2.8% | 6.1% | 2.1% | 5.3% | 3.4% | 2.9% | 1.6% | 1.2% | |
| 37.1% | n/a | n/a | n/a | −1.5% | n/a | n/a | n/a | −13.3% | 16.0% | |
| Returns | ||||||||||
| 7.5% | −11.3% | −0.7% | −11.3% | 0.8% | −5.2% | −57.8% | −10.5% | 28.0% | 30.3% | |
| 6.3% | −8.5% | −0.5% | −6.9% | 0.5% | −3.4% | −23.8% | −4.5% | 16.2% | 21.2% | |
| Balance and payout | ||||||||||
| 15.9% | 25.2% | 29.3% | 38.7% | 38.8% | 35.3% | 58.8% | 56.9% | 42.1% | 29.9% | |
| 1.7% | n/a | 84.3% | n/a | 7.7% | n/a | n/a | n/a | 0.0% | 6.5% | |