Closing prices at the end of each trading day, from 8 Aug 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.
| FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 60.2 | 52.4 | 66.9 | 98.8 | 90.8 | 90.3 | 83.9 | 90.7 |
| Growth | −13.0% | +27.6% | +47.8% | −8.1% | −0.5% | −7.1% | +8.0% | ||
| Operating income | −0.4 | 8.7 | 6.6 | 6.7 | 8.3 | 6.0 | 10.8 | 12.6 | 7.5 |
| Net income | −0.1 | 6.6 | 4.5 | 6.8 | 6.3 | 0.7 | −15.9 | 14.1 | 4.9 |
| Growth | −32.6% | +51.4% | −7.3% | −88.1% | −2,229.8% | −64.9% | |||
| EPS, diluted | n/a | n/a | n/a | n/a | 0.58 | 0.06 | −1.20 | 1.03 | 0.31 |
| Growth | −89.7% | −2,100.0% | −69.9% |
| FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 23.4% | 23.6% | 19.2% | 19.8% | 21.8% | 27.2% | 26.8% | 31.4% |
| Operating margin | n/a | 14.4% | 12.6% | 10.0% | 8.3% | 6.6% | 11.9% | 15.0% | 8.3% |
| Net margin | n/a | 11.0% | 8.5% | 10.1% | 6.3% | 0.8% | −17.6% | 16.8% | 5.4% |
| Free cash flow margin | n/a | −6.0% | 12.8% | n/a | n/a | n/a | 1.9% | 13.6% | 16.6% |
| FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | 3.1 | 8.0 | 2.7 | −5.8 | 7.3 | 2.4 | 13.3 | 15.6 |
| Capital expenditure | n/a | −6.7 | −1.3 | n/a | n/a | n/a | −0.7 | −2.0 | −0.5 |
| Free cash flow | n/a | −3.6 | 6.7 | n/a | n/a | n/a | 1.7 | 11.4 | 15.1 |
| Growth | +564.0% | +32.6% | |||||||
| Dividends paid | n/a | n/a | −0.2 | n/a | n/a | n/a | −0.7 | −5.9 | −2.2 |
| FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 5.6 | 2.1 | 7.2 | 11.1 | 16.3 | 23.0 | 6.7 | 7.8 |
| Total debt | n/a | n/a | 4.0 | 1.0 | 0.4 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | −1.9 | 6.2 | 10.7 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 5.0 | 31.7 | 38.6 | 44.9 | 62.3 | 65.7 | 50.1 | 60.2 | 72.9 |
| Debt to equity | n/a | n/a | 0.10 | 0.02 | 0.01 | 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 | FY2018 30 Nov 2018 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −0.4 | 3.1 | 8.0 | 2.7 | −5.8 | 7.3 | 2.4 | 13.3 | 15.6 | |
| Growth | +161.7% | −66.3% | −313.5% | −66.5% | +444.8% | +17.0% | |||
| n/a | 1.6 | 2.3 | 2.4 | 2.5 | 2.4 | 2.2 | n/a | n/a | |
| Investment | |||||||||
| n/a | −6.7 | −1.3 | n/a | n/a | n/a | −0.7 | −2.0 | −0.5 | |
| calc | n/a | −3.6 | 6.7 | n/a | n/a | n/a | 1.7 | 11.4 | 15.1 |
| Growth | +564.0% | +32.6% | |||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 0.13 | 0.84 | 0.93 |
| −44.0 | −6.0 | −1.6 | −0.8 | −0.6 | 0.0 | 1.1 | −1.9 | −0.9 | |
| Financing | |||||||||
| 45.1 | −0.2 | −9.6 | 2.3 | 14.5 | −4.3 | 2.9 | −30.9 | −15.6 | |
| n/a | n/a | −0.2 | n/a | n/a | n/a | −0.7 | −5.9 | −2.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.