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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| n/a | 23.4% | 23.6% | 19.2% | 19.8% | 21.8% | 27.2% | 26.8% | 31.4% | |
| n/a | 14.4% | 12.6% | 10.0% | 8.3% | 6.6% | 11.9% | 15.0% | 8.3% | |
| n/a | 13.3% | 11.3% | 12.9% | 9.2% | 5.0% | −25.8% | 19.9% | 13.4% | |
| n/a | 11.0% | 8.5% | 10.1% | 6.3% | 0.8% | −17.6% | 16.8% | 5.4% | |
| n/a | −6.0% | 12.8% | n/a | n/a | n/a | 1.9% | 13.6% | 16.6% | |
| Spending | |||||||||
| n/a | 4.2% | 4.5% | 3.6% | 5.6% | 6.4% | 6.0% | 3.5% | 4.3% | |
| n/a | 2.7% | 4.3% | 3.2% | 4.0% | 6.0% | 6.7% | 5.8% | 16.8% | |
| n/a | 11.1% | 2.5% | n/a | n/a | n/a | 0.8% | 2.3% | 0.6% | |
| n/a | 17.4% | 14.3% | 26.3% | 20.2% | 15.5% | n/a | 9.1% | 29.0% | |
| Returns | |||||||||
| −1.3% | 20.9% | 11.6% | 15.1% | 10.1% | 1.1% | −31.7% | 23.4% | 6.8% | |
| −0.1% | 5.9% | 4.2% | 5.1% | 3.9% | 0.5% | −12.2% | 12.2% | 4.3% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.10 | 0.02 | 0.01 | n/a | n/a | n/a | n/a | |
| 2.2% | n/a | 55.9% | 61.6% | 54.0% | 48.8% | 61.2% | 53.9% | 42.7% | |
| n/a | n/a | 3.6% | n/a | n/a | n/a | n/a | 42.2% | 45.1% | |
| n/a | n/a | 2.4% | n/a | n/a | n/a | 41.1% | 52.2% | 14.7% | |