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 | 40.2 | 66.8 | 78.6 | 60.7 | 53.8 | 84.9 | 116.8 | 123.3 | 130.7 | 113.8 |
| Growth | +66.1% | +17.6% | −22.8% | −11.3% | +57.7% | +37.6% | +5.5% | +6.0% | −12.9% | |
| Operating income | 4.1 | 3.6 | 5.2 | 2.5 | −1.2 | 8.5 | 10.7 | 10.4 | 3.4 | −3.7 |
| Net income | 2.7 | 1.0 | 3.0 | 2.3 | −0.9 | 7.3 | 8.5 | 9.3 | 2.9 | −2.5 |
| Growth | −63.3% | +211.5% | −23.5% | −138.5% | +16.2% | +10.4% | −69.1% | −187.4% | ||
| EPS, diluted | 0.26 | 0.09 | 0.29 | 0.22 | −0.09 | 0.68 | 0.78 | 0.79 | 0.24 | −0.21 |
| Growth | −65.4% | +222.2% | −24.1% | −140.9% | +14.7% | +1.3% | −69.6% | −187.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 50.7% | 51.9% | 50.2% | 48.2% | 44.8% | 48.6% | 45.7% | 46.2% | 42.4% | 43.0% |
| Operating margin | 10.3% | 5.4% | 6.6% | 4.2% | −2.3% | 10.0% | 9.2% | 8.5% | 2.6% | −3.3% |
| Net margin | 6.6% | 1.5% | 3.9% | 3.8% | −1.7% | 8.6% | 7.2% | 7.6% | 2.2% | −2.2% |
| Free cash flow margin | 9.8% | 9.7% | 11.1% | −14.9% | 4.8% | 11.6% | −2.4% | 12.1% | 1.9% | 5.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.3 | 7.2 | 11.0 | −8.4 | 3.2 | 10.8 | −1.4 | 16.2 | 3.8 | 7.3 |
| Capital expenditure | −0.3 | −0.7 | −2.2 | −0.6 | −0.7 | −1.0 | −1.4 | −1.3 | −1.3 | −1.6 |
| Free cash flow | 3.9 | 6.5 | 8.7 | −9.0 | 2.6 | 9.8 | −2.8 | 14.9 | 2.5 | 5.7 |
| Growth | +64.5% | +34.6% | −203.2% | +280.2% | −128.0% | −83.3% | +127.6% | |||
| Buybacks | −1.0 | −0.1 | n/a | −1.1 | −0.1 | 0.0 | n/a | 0.0 | −1.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.6 | 13.3 | 17.9 | 7.6 | 10.3 | 21.2 | 13.4 | 45.3 | 19.8 | 14.2 |
| Total debt | n/a | n/a | n/a | n/a | 0.0 | 20.1 | 16.1 | 12.0 | 15.0 | 7.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 10.3 | 1.1 | −2.7 | 33.2 | 4.8 | 6.7 |
| Shareholders’ equity | 37.8 | 39.3 | 42.9 | 44.8 | 44.8 | 54.8 | 65.0 | 96.3 | 99.8 | 103.6 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 0.37 | 0.25 | 0.13 | 0.15 | 0.07 |
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 | ||||||||||
| 28.6 | 13.3 | 17.9 | 7.6 | 10.3 | 21.2 | 13.4 | 45.3 | 19.8 | 14.2 | |
| 5.4 | 12.2 | 10.6 | 9.3 | 8.4 | 16.5 | 21.2 | 18.2 | 29.5 | 25.9 | |
| 3.7 | 5.0 | 6.5 | 7.2 | 7.5 | 12.9 | 22.6 | 20.1 | 26.8 | 31.6 | |
| 0.9 | 1.5 | 2.7 | 2.4 | 2.4 | 2.7 | 3.1 | 3.2 | 4.5 | 4.8 | |
| 1.7 | 13.7 | 13.7 | 13.7 | 13.7 | 21.4 | 21.6 | 21.7 | 30.7 | 32.4 | |
| 42.8 | 62.5 | 67.2 | 59.7 | 62.0 | 103.9 | 110.1 | 134.8 | 152.3 | 151.3 | |
| Growth | +45.9% | +7.5% | −11.1% | +3.9% | +67.5% | +5.9% | +22.5% | +12.9% | −0.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.0 | 4.1 | 4.1 | 4.1 | 7.5 | 6.1 | |
| n/a | n/a | n/a | n/a | 0.0 | 16.0 | 12.0 | 7.9 | 7.5 | 1.4 | |
| calc | n/a | n/a | n/a | n/a | 0.0 | 20.1 | 16.1 | 12.0 | 15.0 | 7.5 |
| 5.1 | 23.2 | 24.3 | 14.9 | 17.3 | 49.1 | 45.1 | 38.5 | 52.5 | 47.7 | |
| Equity | ||||||||||
| 11.7 | 12.6 | 15.7 | 18.0 | 17.1 | 24.4 | 32.9 | 42.2 | 45.1 | 42.6 | |
| 37.8 | 39.3 | 42.9 | 44.8 | 44.8 | 54.8 | 65.0 | 96.3 | 99.8 | 103.6 | |
| Growth | +4.0% | +9.1% | +4.6% | −0.2% | +22.5% | +18.5% | +48.2% | +3.6% | +3.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 10.3 | 1.1 | −2.7 | 33.2 | 4.8 | 6.7 |
| 10.4 | 10.5 | 10.6 | 10.4 | 10.7 | 11.0 | 11.1 | 12.2 | 12.4 | 12.5 | |
| calc | 3.63 | 3.75 | 4.06 | 4.30 | 4.18 | 5.00 | 5.84 | 7.91 | 8.06 | 8.30 |
Lines marked calc are worked out here from filed figures; point at one for how.