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 | 63.1 | 60.9 | 57.4 | 55.9 | 58.2 | 69.8 | 79.0 | 86.8 | 170.5 | 251.7 |
| Growth | −3.4% | −5.8% | −2.7% | +4.3% | +19.8% | +13.3% | +9.8% | +96.4% | +47.6% | |
| Operating income | −4.7 | −5.1 | n/a | n/a | n/a | n/a | n/a | 0.3 | 24.3 | 39.9 |
| Net income | −5.5 | −5.1 | −0.3 | 0.6 | 0.6 | −1.7 | −11.9 | −0.9 | 28.7 | 32.2 |
| Growth | +0.0% | −371.2% | +12.3% | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.08 | 0.02 | −0.06 | −0.44 | −0.03 | 0.89 | 0.92 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 36.1% | 39.3% | 39.5% |
| Operating margin | −7.5% | −8.4% | n/a | n/a | n/a | n/a | n/a | 0.4% | 14.3% | 15.8% |
| Net margin | −8.8% | −8.3% | −0.4% | 1.1% | 1.1% | −2.4% | −15.1% | −1.0% | 16.8% | 12.8% |
| Free cash flow margin | −8.7% | −4.5% | 2.7% | 4.7% | 7.3% | 1.1% | −9.8% | 0.4% | 15.9% | 14.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.7 | 0.6 | 3.6 | 4.3 | 5.7 | 5.2 | −1.2 | 5.9 | 34.9 | 46.8 |
| Capital expenditure | −2.7 | −3.4 | −2.0 | −1.7 | −1.4 | −4.4 | −6.5 | −5.6 | −7.7 | −11.1 |
| Free cash flow | −5.5 | −2.8 | 1.5 | 2.6 | 4.2 | 0.8 | −7.7 | 0.3 | 27.1 | 35.6 |
| Growth | +70.3% | +62.5% | −81.6% | −1,088.8% | +7,900.9% | +31.4% | ||||
| Buybacks | −0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.2 | 11.4 | 10.9 | 10.9 | 17.6 | 18.9 | 9.8 | 13.8 | 46.9 | 82.2 |
| Total debt | 5.0 | 7.8 | 5.6 | 6.0 | 8.0 | 7.5 | 6.0 | n/a | n/a | n/a |
| Net cash (debt) | 9.1 | 3.6 | 5.3 | 4.9 | 9.6 | 11.4 | 3.8 | n/a | n/a | n/a |
| Shareholders’ equity | 33.8 | 30.6 | 29.6 | 25.5 | 29.6 | 29.9 | 18.8 | 25.7 | 63.5 | 107.1 |
| Debt to equity | 0.15 | 0.26 | 0.19 | 0.23 | 0.27 | 0.25 | 0.32 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 63.1 | 60.9 | 57.4 | 55.9 | 58.2 | 69.8 | 79.0 | 86.8 | 170.5 | 251.7 | |
| Growth | −3.4% | −5.8% | −2.7% | +4.3% | +19.8% | +13.3% | +9.8% | +96.4% | +47.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 31.3 | 67.1 | 99.5 | |
| Growth | +114.3% | +48.3% | ||||||||
| 19.5 | 20.2 | 15.8 | 19.5 | 18.7 | 27.9 | 37.9 | 31.0 | 42.7 | 59.6 | |
| −4.7 | −5.1 | n/a | n/a | n/a | n/a | n/a | 0.3 | 24.3 | 39.9 | |
| Growth | +7,552.8% | +63.8% | ||||||||
| −4.8 | −5.1 | 1.6 | −1.1 | 1.0 | −1.0 | −10.5 | 0.1 | 24.5 | 41.4 | |
| 1.1 | 0.3 | 1.8 | 1.1 | 0.4 | 0.8 | 1.5 | 1.0 | −4.2 | 9.2 | |
| −5.5 | −5.1 | −0.3 | 0.6 | 0.6 | −1.7 | −11.9 | −0.9 | 28.7 | 32.2 | |
| Growth | +0.0% | −371.2% | +12.3% | |||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.08 | 0.03 | −0.06 | −0.44 | −0.03 | 0.98 | 1.01 | |
| n/a | n/a | n/a | −0.08 | 0.02 | −0.06 | −0.44 | −0.03 | 0.89 | 0.92 | |
| Growth | −400.0% | +3.4% | ||||||||
| 25.5 | 25.8 | 25.9 | 25.8 | 24.6 | 26.6 | 0.0 | 28.1 | 29.2 | 31.8 | |
| 25.5 | 25.8 | 25.9 | 25.8 | 25.6 | 26.6 | 0.0 | 28.1 | 32.2 | 35.0 | |
| Growth | +1.1% | +0.2% | −0.4% | −0.8% | +4.1% | −99.9% | +103,027.1% | +14.4% | +8.9% | |
† The diluted share count jumps at 2022 and 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.