Closing prices at the end of each trading day, from 13 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 | 105.5 | 140.4 | 166.5 | 162.1 | 147.6 | 192.7 | 325.2 | 289.0 | 237.1 | 246.6 |
| Growth | +33.1% | +18.6% | −2.7% | −8.9% | +30.6% | +68.7% | −11.1% | −18.0% | +4.0% | |
| Operating income | 18.9 | 15.1 | −42.6 | −15.8 | 5.9 | 42.3 | 131.5 | 78.2 | 29.3 | 18.6 |
| Net income | 10.6 | 11.2 | −55.7 | −25.9 | −5.2 | 32.3 | 103.8 | 52.2 | 24.4 | 16.7 |
| Growth | +4.9% | −598.9% | +221.8% | −49.7% | −53.3% | −31.7% | ||||
| EPS, diluted | 0.30 | 0.26 | −1.31 | −0.61 | −0.12 | 0.69 | 2.20 | 1.10 | 0.52 | 0.37 |
| Growth | −13.3% | −603.8% | +218.8% | −50.0% | −52.7% | −28.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.5% | 27.1% | −4.4% | 10.6% | 24.0% | 37.2% | 50.1% | 38.6% | 27.7% | 25.2% |
| Operating margin | 18.0% | 10.8% | −25.6% | −9.7% | 4.0% | 21.9% | 40.4% | 27.0% | 12.4% | 7.5% |
| Net margin | 10.1% | 7.9% | −33.4% | −16.0% | −3.5% | 16.7% | 31.9% | 18.1% | 10.3% | 6.8% |
| Free cash flow margin | 7.2% | 12.4% | 21.2% | 20.2% | 6.9% | −1.6% | 18.2% | 19.0% | 36.5% | −3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.3 | 18.4 | 36.3 | 33.8 | 11.7 | −1.2 | 62.8 | 58.5 | 91.8 | −3.2 |
| Capital expenditure | −1.7 | −1.0 | −1.1 | −1.0 | −1.5 | −1.9 | −3.7 | −3.6 | −5.3 | −5.1 |
| Free cash flow | 7.6 | 17.3 | 35.2 | 32.8 | 10.2 | −3.2 | 59.2 | 55.0 | 86.5 | −8.2 |
| Growth | +127.8% | +103.2% | −6.9% | −68.9% | −130.8% | −7.1% | +57.4% | −109.5% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −8.1 | −20.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 33.9 | 5.0 | 2.3 | 2.6 | 1.3 | 3.5 | 5.3 | 12.4 | 70.1 | 39.5 |
| Total debt | 0.2 | 102.2 | 100.9 | 85.0 | 85.3 | 78.4 | 43.2 | n/a | n/a | n/a |
| Net cash (debt) | 33.8 | −97.2 | −98.7 | −82.4 | −83.9 | −74.9 | −37.9 | n/a | n/a | n/a |
| Shareholders’ equity | 112.0 | 123.5 | 69.2 | 45.1 | 40.6 | 70.9 | 174.9 | 228.8 | 245.9 | 243.4 |
| Debt to equity | 0.00 | 0.83 | 1.46 | 1.88 | 2.10 | 1.11 | 0.25 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 33.9 | 5.0 | 2.3 | 2.6 | 1.3 | 3.5 | 5.3 | 12.4 | 70.1 | 39.5 | |
| 4.8 | 14.8 | 14.1 | 8.1 | 9.8 | 14.2 | 20.9 | 25.2 | 13.6 | 17.1 | |
| 68.6 | 172.5 | 102.0 | 59.2 | 44.5 | 94.1 | 145.4 | 154.5 | 96.2 | 135.9 | |
| 7.5 | 30.5 | 27.4 | 23.7 | 21.9 | 20.1 | 20.6 | 19.4 | 21.6 | 23.6 | |
| 0.9 | 49.5 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 62.3 | 65.3 | |
| 122.5 | 321.4 | 228.3 | 180.2 | 161.6 | 215.7 | 272.5 | 296.7 | 302.7 | 318.6 | |
| Growth | +162.5% | −29.0% | −21.1% | −10.3% | +33.4% | +26.3% | +8.9% | +2.0% | +5.3% | |
| Liabilities | ||||||||||
| 0.0 | 1.1 | 2.7 | 3.0 | 7.3 | 5.2 | 4.3 | n/a | n/a | n/a | |
| 0.2 | 101.2 | 98.3 | 82.0 | 78.0 | 73.1 | 39.0 | n/a | n/a | n/a | |
| calc | 0.2 | 102.2 | 100.9 | 85.0 | 85.3 | 78.4 | 43.2 | n/a | n/a | n/a |
| 10.5 | 198.0 | 159.1 | 135.0 | 121.0 | 144.8 | 97.6 | 67.9 | 56.8 | 75.3 | |
| Equity | ||||||||||
| −2.4 | 8.7 | −46.9 | −72.9 | −78.1 | −45.8 | 58.0 | 110.2 | 134.6 | 151.3 | |
| 112.0 | 123.5 | 69.2 | 45.1 | 40.6 | 70.9 | 174.9 | 228.8 | 245.9 | 243.4 | |
| Growth | +10.2% | −43.9% | −34.8% | −10.0% | +74.6% | +146.5% | +30.8% | +7.5% | −1.0% | |
| Per share and net cash | ||||||||||
| calc | 33.8 | −97.2 | −98.7 | −82.4 | −83.9 | −74.9 | −37.9 | n/a | n/a | n/a |
| 41.5 | 42.4 | 42.6 | 42.6 | 43.3 | 44.8 | 45.3 | 45.5 | 44.3 | 41.6 | |
| calc | 2.70 | 2.91 | 1.62 | 1.06 | 0.94 | 1.58 | 3.86 | 5.03 | 5.55 | 5.84 |
Lines marked calc are worked out here from filed figures; point at one for how.