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 | 59.0 | 70.4 | 81.4 | 62.3 | 55.5 | 68.5 | 81.1 | 104.9 | 91.3 | 85.4 |
| Growth | +19.3% | +15.6% | −23.4% | −10.9% | +23.3% | +18.4% | +29.4% | −13.0% | −6.4% | |
| Operating income | 23.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 23.8 | 30.6 | 41.1 | 30.5 | 7.2 | 38.1 | 65.6 | 54.0 | 21.3 | −7.6 |
| Growth | +28.6% | +34.5% | −25.9% | −76.4% | +428.5% | +72.1% | −17.6% | −60.5% | −135.7% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 1.53 | 2.58 | 2.06 | 0.76 | −0.52 |
| Growth | +68.6% | −20.2% | −63.1% | −168.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 40.3% | 43.5% | 50.6% | 48.9% | 13.0% | 55.7% | 80.9% | 51.5% | 23.4% | −8.9% |
| Free cash flow margin | 9.1% | n/a | n/a | 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 | 15.2 | 17.1 | 25.7 | 18.0 | 15.8 | 33.9 | 21.1 | 24.9 | 18.0 | 37.5 |
| Capital expenditure | −9.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 5.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.7 | 69.6 | 32.0 | 42.3 | 44.5 | 68.3 | 51.2 | 37.9 | 14.7 | 39.5 |
| Total debt | 51.4 | 35.5 | 27.5 | 26.8 | 26.0 | 26.8 | 1.7 | n/a | n/a | n/a |
| Net cash (debt) | −30.6 | 34.1 | 4.5 | 15.5 | 18.5 | 41.5 | 49.5 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 40.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 48.7% | 52.1% | 49.4% | 49.0% | 13.1% | 55.8% | 80.8% | 51.5% | 23.4% | −7.9% | |
| 40.3% | 43.5% | 50.6% | 48.9% | 13.0% | 55.7% | 80.9% | 51.5% | 23.4% | −8.9% | |
| 9.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 18.4% | 18.1% | 16.1% | 25.0% | 23.5% | 21.7% | 21.5% | 19.4% | 21.5% | 22.2% | |
| 16.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 17.3% | 16.4% | −2.3% | 0.2% | 1.1% | 0.2% | −0.1% | 0.0% | 0.2% | n/a | |
| Returns | ||||||||||
| 2.5% | 2.9% | 4.2% | 3.0% | 0.6% | 2.7% | 4.2% | 3.6% | 1.3% | −0.5% | |
| Balance and payout | ||||||||||
| 66.0% | 61.8% | 59.4% | 57.6% | 61.4% | 66.3% | 73.3% | 71.5% | 75.7% | 74.7% | |