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 | 20.5 | 24.9 | 36.7 | 48.5 | 58.7 | 80.0 | 101.3 | 117.7 | 52.2 | 54.9 |
| Growth | +21.4% | +47.1% | +32.2% | +21.1% | +36.3% | +26.5% | +16.2% | −55.7% | +5.2% | |
| Operating income | −15.0 | −3.3 | 0.1 | 3.4 | 5.5 | 6.1 | −1.9 | 0.3 | −1.9 | −0.9 |
| Net income | −15.2 | −3.4 | 0.1 | 3.3 | 13.2 | 7.6 | 0.6 | −9.8 | n/a | n/a |
| Growth | +2,165.7% | +296.2% | −42.5% | −91.7% | −1,656.1% | |||||
| EPS, diluted | n/a | −0.26 | 0.01 | 0.23 | 0.90 | 0.51 | −0.38 | −0.65 | −0.38 | 0.19 |
| Growth | +2,200.0% | +291.3% | −43.3% | −174.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −73.1% | −13.4% | 0.4% | 7.0% | 9.4% | 7.7% | −1.9% | 0.3% | −3.6% | −1.7% |
| Net margin | −73.9% | −13.8% | 0.4% | 6.9% | 22.4% | 9.5% | 0.6% | −8.3% | n/a | n/a |
| Free cash flow margin | −60.5% | −2.1% | 11.8% | 8.3% | 13.7% | 8.6% | 2.3% | 8.2% | 15.8% | 0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.8 | −0.1 | 5.5 | 7.5 | 11.2 | 13.8 | 8.2 | 14.7 | 9.4 | 1.8 |
| Capital expenditure | −1.6 | −0.4 | −1.1 | −3.5 | −3.2 | −7.0 | −5.9 | −5.0 | −1.2 | −1.5 |
| Free cash flow | −12.4 | −0.5 | 4.3 | 4.0 | 8.0 | 6.9 | 2.3 | 9.7 | 8.2 | 0.3 |
| Growth | −7.0% | +98.8% | −14.6% | −66.3% | +318.9% | −15.0% | −95.9% | |||
| Buybacks | −0.1 | −0.0 | −0.0 | −0.0 | −0.0 | −0.7 | −0.0 | −0.0 | 0.0 | −11.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.0 | 4.2 | 8.7 | 8.5 | 20.6 | 19.5 | 9.7 | 18.2 | 25.1 | 23.6 |
| Total debt | 0.3 | 0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 2.7 | 4.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 6.9 | 1.2 | 0.7 | 5.7 | 21.1 | 30.3 | 32.6 | 24.7 | 20.7 | 15.1 |
| Debt to equity | 0.05 | 0.09 | n/a | n/a | n/a | n/a | 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 | 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 | ||||||||||
| 20.5 | 24.9 | 36.7 | 48.5 | 58.7 | 80.0 | 101.3 | 117.7 | 52.2 | 54.9 | |
| Growth | +21.4% | +47.1% | +32.2% | +21.1% | +36.3% | +26.5% | +16.2% | −55.7% | +5.2% | |
| 2.9 | 3.2 | 4.3 | 5.6 | 6.5 | 7.7 | 11.5 | 10.5 | 11.5 | 11.2 | |
| 29.1 | 24.6 | 31.6 | 39.4 | 46.7 | 66.2 | 42.5 | 36.2 | 42.5 | 44.6 | |
| −15.0 | −3.3 | 0.1 | 3.4 | 5.5 | 6.1 | −1.9 | 0.3 | −1.9 | −0.9 | |
| Growth | +2,295.2% | +60.8% | +11.5% | −130.8% | −693.5% | |||||
| −15.0 | −3.4 | 0.1 | 3.4 | 5.4 | 6.1 | −1.6 | 0.3 | −1.6 | −0.2 | |
| 0.2 | 0.0 | −0.0 | 0.0 | −7.8 | −1.5 | 0.0 | 11.0 | 0.0 | 0.0 | |
| −15.2 | −3.4 | 0.1 | 3.3 | 13.2 | 7.6 | 0.6 | −9.8 | n/a | n/a | |
| Growth | +2,165.7% | +296.2% | −42.5% | −91.7% | −1,656.1% | |||||
| Per share | ||||||||||
| n/a | −0.26 | 0.01 | 0.24 | 0.94 | 0.53 | −0.39 | −0.66 | −0.39 | 0.19 | |
| n/a | −0.26 | 0.01 | 0.23 | 0.90 | 0.51 | −0.38 | −0.65 | −0.38 | 0.19 | |
| Growth | +2,200.0% | +291.3% | −43.3% | −174.5% | ||||||
| 12.7 | 13.2 | 13.7 | 13.8 | 14.0 | 14.3 | 14.5 | 14.7 | 14.9 | 15.1 | |
| 12.7 | 13.2 | 14.0 | 14.5 | 14.6 | 14.9 | 14.9 | 14.9 | 15.1 | 15.2 | |
| Growth | +4.3% | +5.9% | +3.1% | +0.8% | +2.4% | −0.5% | +0.5% | +1.4% | +0.3% | |