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 | 48.3 | 62.0 | 54.1 | 82.0 | 113.9 | 141.0 | 182.7 | 171.7 | 180.4 | 241.0 |
| Growth | +28.3% | −12.8% | +51.7% | +38.9% | +23.7% | +29.6% | −6.0% | +5.1% | +33.6% | |
| Operating income | −3.6 | 2.0 | 0.7 | 3.2 | 6.8 | 9.5 | 13.9 | 8.8 | 8.2 | 18.1 |
| Net income | −4.0 | 1.8 | 0.7 | 2.8 | 6.4 | 10.0 | 15.7 | 7.1 | 6.8 | 14.6 |
| Growth | −64.2% | +322.8% | +129.6% | +57.4% | +56.1% | −54.4% | −5.5% | +116.0% | ||
| EPS, diluted | −0.30 | 0.07 | 0.02 | 0.10 | 0.24 | 0.37 | 0.58 | 0.27 | 0.26 | 0.56 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.2% | 18.2% | 17.9% | 19.8% | 20.2% | 22.1% | 24.5% | 24.3% | 24.6% | 22.4% |
| Operating margin | −7.4% | 3.2% | 1.2% | 4.0% | 6.0% | 6.7% | 7.6% | 5.1% | 4.5% | 7.5% |
| Net margin | −8.3% | 3.0% | 1.2% | 3.4% | 5.6% | 7.1% | 8.6% | 4.2% | 3.7% | 6.1% |
| Free cash flow margin | −1.7% | −0.2% | 0.5% | −0.8% | 0.9% | −0.2% | 5.3% | 2.2% | 3.7% | 0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | 0.2 | 0.4 | −0.5 | 6.9 | 2.8 | 10.0 | 5.8 | 10.2 | 2.6 |
| Capital expenditure | −1.2 | −0.4 | −0.1 | −0.1 | −5.9 | −3.1 | −0.3 | −2.0 | −3.5 | −1.2 |
| Free cash flow | −0.8 | −0.1 | 0.3 | −0.6 | 1.0 | −0.3 | 9.7 | 3.8 | 6.7 | 1.4 |
| Growth | −358.2% | −132.3% | −61.1% | +77.3% | −79.5% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −2.4 | −0.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 1.3 | 1.5 | 4.5 | 9.2 | 10.1 | 17.2 | 17.9 | 20.6 | 18.2 |
| Total debt | 0.0 | 0.0 | n/a | 9.6 | 15.4 | 18.7 | 14.7 | 14.9 | 13.5 | 9.9 |
| Net cash (debt) | 1.4 | 1.3 | n/a | −5.1 | −6.2 | −8.6 | 2.4 | 2.9 | 7.1 | 8.2 |
| Shareholders’ equity | 5.9 | 7.8 | 11.2 | 11.2 | 17.6 | 27.6 | 43.3 | 48.3 | 52.7 | 67.1 |
| Debt to equity | 0.00 | 0.00 | n/a | 0.86 | 0.88 | 0.68 | 0.34 | 0.31 | 0.26 | 0.15 |
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 | ||||||||||
| 17.2% | 18.2% | 17.9% | 19.8% | 20.2% | 22.1% | 24.5% | 24.3% | 24.6% | 22.4% | |
| −7.4% | 3.2% | 1.2% | 4.0% | 6.0% | 6.7% | 7.6% | 5.1% | 4.5% | 7.5% | |
| −8.2% | 3.0% | 1.3% | 3.5% | 5.7% | 7.2% | 7.9% | 5.3% | 4.9% | 7.8% | |
| −8.3% | 3.0% | 1.2% | 3.4% | 5.6% | 7.1% | 8.6% | 4.2% | 3.7% | 6.1% | |
| −1.7% | −0.2% | 0.5% | −0.8% | 0.9% | −0.2% | 5.3% | 2.2% | 3.7% | 0.6% | |
| Spending | ||||||||||
| 21.4% | 14.5% | 16.1% | 15.2% | 13.7% | 14.8% | 16.1% | 18.4% | 19.2% | 14.1% | |
| 2.4% | 0.6% | 0.2% | 0.1% | 5.1% | 2.2% | 0.1% | 1.2% | 1.9% | 0.5% | |
| n/a | 0.1% | 8.4% | 3.3% | 1.4% | 1.1% | −9.1% | 20.8% | 22.8% | 22.0% | |
| Returns | ||||||||||
| −67.8% | 23.7% | 5.9% | 24.8% | 36.3% | 36.4% | 36.2% | 14.8% | 12.8% | 21.8% | |
| −31.0% | 13.8% | 5.1% | 10.3% | 15.7% | 17.0% | 22.0% | 9.7% | 8.7% | 15.2% | |
| Balance and payout | ||||||||||
| 0.00 | 0.00 | n/a | 0.86 | 0.88 | 0.68 | 0.34 | 0.31 | 0.26 | 0.15 | |
| 54.3% | 41.7% | 35.4% | 58.5% | 56.7% | 53.4% | 39.2% | 34.3% | 32.4% | 30.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 35.9% | 13.7% | |