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 | 45.4 | 16.4 | 25.3 | 22.5 | 31.1 | 39.3 | 44.7 | 51.3 | 62.9 |
| Growth | −63.8% | +53.9% | −11.2% | +38.3% | +26.4% | +13.8% | +14.7% | +22.6% | ||
| Operating income | −6.9 | −4.8 | 0.3 | 2.3 | 2.7 | 5.1 | 8.0 | 9.2 | 10.3 | 11.9 |
| Net income | −9.0 | −5.0 | −4.4 | 0.9 | 2.1 | 13.6 | 7.3 | 7.8 | 14.6 | 17.1 |
| Growth | +133.1% | +553.7% | −46.0% | +5.9% | +87.1% | +17.1% | ||||
| EPS, diluted | −2.81 | −1.21 | −1.22 | 0.13 | 0.24 | 1.50 | 0.98 | 0.77 | 1.41 | 1.63 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 5.6% | −2.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | n/a | −10.6% | 1.8% | 9.0% | 11.8% | 16.3% | 20.2% | 20.5% | 20.1% | 19.0% |
| Net margin | n/a | −11.1% | −26.7% | 3.5% | 9.3% | 43.8% | 18.7% | 17.4% | 28.4% | 27.1% |
| Free cash flow margin | n/a | 10.3% | 77.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.8 | 4.7 | 12.9 | 8.4 | 3.6 | 8.7 | 8.4 | 9.0 | 10.7 | 4.8 |
| Capital expenditure | −0.0 | −0.1 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −11.9 | 4.7 | 12.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +173.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.8 | 1.8 | 0.9 | 3.5 | 7.0 | 15.8 | 11.7 | 18.8 | 28.8 | 31.3 |
| Total debt | 43.7 | 39.4 | 7.2 | 7.0 | 5.5 | 5.5 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −37.9 | −37.6 | −6.4 | −3.5 | 1.5 | 10.3 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −9.9 | −14.4 | −9.9 | 8.4 | 11.2 | 25.3 | 28.9 | 37.2 | 52.4 | 70.0 |
| Debt to equity | n/a | n/a | n/a | 0.84 | 0.49 | 0.22 | 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 | ||||||||||
| n/a | 45.4 | 16.4 | 25.3 | 22.5 | 31.1 | 39.3 | 44.7 | 51.3 | 62.9 | |
| Growth | −63.8% | +53.9% | −11.2% | +38.3% | +26.4% | +13.8% | +14.7% | +22.6% | ||
| n/a | n/a | n/a | n/a | 18.4 | 24.6 | 29.4 | 33.0 | 38.6 | 48.1 | |
| 2.9 | 2.5 | −0.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −12.7% | −116.9% | ||||||||
| 5.6 | 5.3 | 0.8 | 1.5 | 1.3 | 1.3 | 1.8 | 2.3 | 2.1 | 2.5 | |
| −6.9 | −4.8 | 0.3 | 2.3 | 2.7 | 5.1 | 8.0 | 9.2 | 10.3 | 11.9 | |
| Growth | +676.5% | +16.7% | +90.8% | +57.0% | +15.2% | +12.3% | +16.0% | |||
| −6.7 | −4.7 | 0.3 | 2.0 | 2.2 | 4.8 | 7.9 | 8.2 | 10.7 | 12.9 | |
| 0.1 | 0.0 | −1.1 | 0.0 | 0.0 | −11.2 | 0.1 | 0.4 | −3.8 | −4.2 | |
| −9.0 | −5.0 | −4.4 | 0.9 | 2.1 | 13.6 | 7.3 | 7.8 | 14.6 | 17.1 | |
| Growth | +133.1% | +553.7% | −46.0% | +5.9% | +87.1% | +17.1% | ||||
| Per share | ||||||||||
| −2.81 | −1.21 | −1.22 | 0.13 | 0.26 | 1.66 | 1.05 | 0.81 | 1.48 | 1.69 | |
| −2.81 | −1.21 | −1.22 | 0.13 | 0.24 | 1.50 | 0.98 | 0.77 | 1.41 | 1.63 | |
| Growth | +84.6% | +525.0% | −34.7% | −21.4% | +83.1% | +15.6% | ||||
| 3.3 | 3.4 | 3.7 | 6.6 | 8.1 | 8.2 | 9.0 | 9.6 | 9.8 | 10.1 | |
| 3.3 | 3.4 | 3.8 | 6.8 | 8.5 | 9.1 | 9.6 | 10.1 | 10.3 | 10.5 | |
| Growth | +1.5% | +14.0% | +76.9% | +25.6% | +6.5% | +5.3% | +5.6% | +2.2% | +1.4% | |
† The diluted share count jumps at 2019, 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.