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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 9.3 | 18.4 | 36.3 | 33.8 | 11.7 | −1.2 | 62.8 | 58.5 | 91.8 | −3.2 | |
| Growth | +96.5% | +97.8% | −6.9% | −65.4% | −110.5% | −6.8% | +56.8% | −103.4% | ||
| 1.7 | 2.3 | 4.2 | 4.2 | 3.2 | 3.4 | 3.2 | 3.0 | 3.0 | 2.7 | |
| Investment | ||||||||||
| −1.7 | −1.0 | −1.1 | −1.0 | −1.5 | −1.9 | −3.7 | −3.6 | −5.3 | −5.1 | |
| calc | 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% | ||
| calc | 0.22 | 0.41 | 0.83 | 0.77 | 0.24 | −0.07 | 1.26 | 1.16 | 1.84 | −0.18 |
| −1.7 | −210.0 | −1.1 | −1.0 | −0.5 | −1.9 | −3.7 | −3.6 | −26.0 | −7.3 | |
| Financing | ||||||||||
| 25.1 | 162.7 | −38.0 | −32.5 | −12.5 | 5.3 | −57.4 | −47.8 | −8.2 | −20.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −8.1 | −20.0 | |
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.