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 | 212.1 | 264.2 | 280.3 | 315.3 | 356.9 | 323.3 | 315.5 | 428.7 | 425.2 | 502.0 |
| Growth | +24.6% | +6.1% | +12.5% | +13.2% | −9.4% | −2.4% | +35.9% | −0.8% | +18.1% | |
| Operating income | −30.5 | −6.0 | 12.0 | 9.8 | 21.9 | 24.1 | 77.8 | 55.1 | 44.9 | 27.7 |
| Net income | −24.5 | −7.0 | 22.8 | 4.2 | 13.2 | 29.2 | 87.8 | 52.2 | 35.5 | 24.0 |
| Growth | −81.7% | +215.1% | +122.1% | +200.6% | −40.5% | −32.0% | −32.4% | |||
| EPS, diluted | −1.14 | −0.36 | 0.83 | 0.10 | 0.44 | 1.05 | 3.26 | 1.99 | 1.31 | 0.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.3% | 32.4% | 27.3% | 26.3% | 26.6% | 28.3% | 49.1% | 34.1% | 32.6% | 24.8% |
| Operating margin | −14.4% | −2.3% | 4.3% | 3.1% | 6.1% | 7.5% | 24.6% | 12.9% | 10.6% | 5.5% |
| Net margin | −11.6% | −2.6% | 8.1% | 1.3% | 3.7% | 9.0% | 27.8% | 12.2% | 8.4% | 4.8% |
| Free cash flow margin | 7.1% | 2.3% | 6.7% | 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 | 15.6 | 9.4 | 19.4 | 15.8 | 23.1 | 68.4 | 80.7 | 62.5 | 70.7 | 46.3 |
| Capital expenditure | −0.6 | −3.3 | −0.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 15.0 | 6.1 | 18.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −59.3% | +208.6% | ||||||||
| Buybacks | −0.0 | −0.8 | −0.9 | −5.6 | −1.7 | −3.8 | −4.4 | −0.0 | −10.4 | n/a |
| Dividends paid | n/a | n/a | n/a | −9.6 | −10.1 | −1.5 | −9.2 | −8.9 | −8.2 | −8.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.2 | 29.9 | 41.6 | 31.2 | 31.9 | 93.6 | 98.6 | 159.0 | 192.8 | 203.5 |
| Total debt | n/a | n/a | n/a | 0.9 | n/a | n/a | n/a | n/a | 9.0 | 8.7 |
| Net cash (debt) | n/a | n/a | n/a | 30.4 | n/a | n/a | n/a | n/a | 183.8 | 194.8 |
| Shareholders’ equity | 96.5 | 84.0 | 103.7 | 94.8 | 98.1 | 123.3 | 187.1 | 197.2 | 246.1 | 250.9 |
| Debt to equity | n/a | n/a | n/a | 0.01 | n/a | n/a | n/a | n/a | 0.04 | 0.03 |
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 | ||||||||||
| 36.3% | 32.4% | 27.3% | 26.3% | 26.6% | 28.3% | 49.1% | 34.1% | 32.6% | 24.8% | |
| −14.4% | −2.3% | 4.3% | 3.1% | 6.1% | 7.5% | 24.6% | 12.9% | 10.6% | 5.5% | |
| −14.1% | −2.6% | 3.2% | 1.9% | 6.3% | 7.3% | 24.6% | 14.7% | 12.6% | 7.2% | |
| −11.6% | −2.6% | 8.1% | 1.3% | 3.7% | 9.0% | 27.8% | 12.2% | 8.4% | 4.8% | |
| 7.1% | 2.3% | 6.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| −0.1% | n/a | 0.0% | 0.1% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 29.0% | 30.3% | 22.0% | 23.0% | 20.1% | 20.9% | 23.8% | 21.3% | 22.0% | 19.0% | |
| 0.3% | 1.2% | 0.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | −137.1% | 76.9% | 34.0% | 31.8% | 27.1% | 26.3% | 28.7% | 22.9% | |
| Returns | ||||||||||
| −25.4% | −8.3% | 22.0% | 4.4% | 13.4% | 23.7% | 46.9% | 26.5% | 14.4% | 9.6% | |
| −20.1% | −5.6% | 15.5% | 2.7% | 7.0% | 12.7% | 31.6% | 15.8% | 9.6% | 6.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.01 | n/a | n/a | n/a | n/a | 0.04 | 0.03 | |
| 34.4% | 46.6% | 36.9% | 48.2% | 54.1% | 51.7% | 37.5% | 44.2% | 36.4% | 37.2% | |
| n/a | n/a | n/a | 229.8% | 77.1% | 5.1% | 10.4% | 17.0% | 23.1% | 33.4% | |
| 0.2% | 13.6% | 4.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |