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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −10.8 | −0.1 | 5.5 | 7.5 | 11.2 | 13.8 | 8.2 | 14.7 | 9.4 | 1.8 | |
| Growth | +38.0% | +48.7% | +23.8% | −40.7% | +78.8% | −35.9% | −80.5% | |||
| 2.6 | 2.0 | 1.6 | 1.9 | 2.7 | 3.9 | 6.6 | 8.6 | 4.7 | 1.7 | |
| Investment | ||||||||||
| −1.6 | −0.4 | −1.1 | −3.5 | −3.2 | −7.0 | −5.9 | −5.0 | −1.2 | −1.5 | |
| calc | −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% | |||
| calc | −0.98 | −0.04 | 0.31 | 0.28 | 0.55 | 0.46 | 0.16 | 0.65 | 0.54 | 0.02 |
| −2.7 | −0.4 | −1.2 | −7.1 | −4.6 | −12.8 | −17.9 | −6.2 | −0.6 | 6.3 | |
| Financing | ||||||||||
| −0.2 | 1.4 | 0.3 | −0.6 | 5.6 | −2.0 | 0.3 | 0.2 | −2.0 | −9.8 | |
| −0.1 | −0.0 | −0.0 | −0.0 | −0.0 | −0.7 | −0.0 | −0.0 | 0.0 | −11.3 | |
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.