Closing prices at the end of each trading day, from 31 May 2018. 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 | n/a | 25.9 | 28.8 | 23.6 | 68.5 | 74.6 | n/a | n/a | n/a |
| Growth | +11.0% | −18.0% | +190.3% | +8.9% | ||||||
| Operating income | −9.0 | 2.6 | 4.0 | 3.0 | −2.7 | 38.9 | 34.1 | 1.1 | −6.3 | 3.0 |
| Net income | −10.1 | 0.8 | 1.1 | 0.0 | −5.9 | 31.2 | 33.5 | −3.3 | −13.5 | −3.8 |
| Growth | +31.8% | −98.5% | −35,729.9% | +7.7% | −109.8% | |||||
| EPS, diluted | n/a | n/a | n/a | −0.85 | −3.28 | 11.54 | 11.61 | −1.05 | −4.62 | n/a |
| Growth | +0.6% | −109.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 15.4% | 10.4% | −11.6% | 56.8% | 45.8% | n/a | n/a | n/a |
| Net margin | n/a | n/a | 4.3% | 0.1% | −24.9% | 45.5% | 45.0% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | −96.7% | 48.6% | 7.3% | 3.4% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.3 | 2.9 | 4.0 | 15.1 | 2.3 | 39.1 | 33.0 | 11.8 | 4.8 | 12.8 |
| Capital expenditure | −24.2 | −9.6 | −29.0 | −1.1 | −0.6 | −36.8 | n/a | n/a | n/a | n/a |
| Free cash flow | −20.0 | −6.7 | −25.1 | 14.0 | 1.7 | 2.3 | n/a | n/a | n/a | n/a |
| Growth | −87.8% | +35.0% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −2.0 | −2.0 | −1.3 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 1.3 | 4.4 | 5.4 | 0.9 | 26.8 | 34.0 | 8.0 | 6.7 | 20.3 |
| Total debt | n/a | 38.3 | 63.4 | 56.5 | 51.1 | 78.7 | 81.2 | 103.9 | 107.2 | 102.9 |
| Net cash (debt) | n/a | −37.1 | −59.0 | −51.1 | −50.2 | −51.8 | −47.2 | −95.9 | −100.5 | −82.6 |
| Shareholders’ equity | 31.1 | 32.9 | 43.5 | 41.8 | 34.6 | 78.9 | 113.9 | 109.7 | 96.7 | 93.3 |
| Debt to equity | n/a | 1.17 | 1.46 | 1.35 | 1.48 | 1.00 | 0.71 | 0.95 | 1.11 | 1.10 |
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 | ||||||||||
| 0.6 | 1.3 | 4.4 | 5.4 | 0.9 | 26.8 | 34.0 | 8.0 | 6.7 | 20.3 | |
| n/a | 0.6 | 2.2 | 1.8 | 1.5 | 0.8 | 7.1 | 6.7 | 8.4 | 3.3 | |
| n/a | 0.5 | 0.6 | 0.5 | 1.4 | 0.8 | 1.1 | 4.1 | 2.1 | 1.3 | |
| n/a | 82.0 | 110.6 | 105.5 | 99.3 | 128.5 | 149.0 | 203.5 | 185.5 | 165.9 | |
| n/a | 97.5 | 127.7 | 117.7 | 107.5 | 161.3 | 199.5 | 231.1 | 219.7 | 212.1 | |
| Growth | +31.0% | −7.8% | −8.6% | +50.1% | +23.7% | +15.8% | −4.9% | −3.5% | ||
| Liabilities | ||||||||||
| n/a | 8.0 | 6.9 | 6.8 | 13.8 | 13.9 | 22.9 | 17.8 | 11.8 | 12.0 | |
| n/a | 30.4 | 56.4 | 49.7 | 37.3 | 64.7 | 58.4 | 86.1 | 95.4 | 90.9 | |
| calc | n/a | 38.3 | 63.4 | 56.5 | 51.1 | 78.7 | 81.2 | 103.9 | 107.2 | 102.9 |
| n/a | 64.6 | 65.4 | 61.2 | 57.0 | 82.4 | 85.6 | 111.6 | 114.1 | 109.6 | |
| Equity | ||||||||||
| n/a | −9.7 | −9.1 | −11.0 | −18.5 | 10.9 | 44.5 | 41.6 | 29.0 | 24.7 | |
| 31.1 | 32.9 | 43.5 | 41.8 | 34.6 | 78.9 | 113.9 | 109.7 | 96.7 | 93.3 | |
| Growth | +5.7% | +32.5% | −4.0% | −17.2% | +128.1% | +44.4% | −3.8% | −11.8% | −3.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | −37.1 | −59.0 | −51.1 | −50.2 | −51.8 | −47.2 | −95.9 | −100.5 | −82.6 |
| n/a | 0.0 | 2.3 | 2.3 | 2.3 | 2.9 | 2.9 | 2.8 | 2.8 | 2.9 | |
| calc | n/a | n/a | 19.10 | 18.14 | 14.73 | 27.04 | 39.25 | 38.72 | 34.22 | 32.27 |
Lines marked calc are worked out here from filed figures; point at one for how.