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 | 77.4 | 92.8 | 113.8 | 145.1 | 131.4 | 161.2 | 130.2 | 144.2 | 155.1 | 214.9 |
| Growth | +19.8% | +22.6% | +27.6% | −9.5% | +22.7% | −19.3% | +10.8% | +7.6% | +38.5% | |
| Net income | 8.9 | 10.0 | 3.1 | −6.0 | 1.0 | −7.4 | −22.5 | −6.2 | 18.4 | 40.8 |
| Growth | +12.2% | −69.0% | −292.9% | −858.8% | +122.1% | |||||
| EPS, diluted | 1.14 | 0.94 | 0.29 | −0.55 | 0.09 | −0.70 | −2.12 | −0.57 | 1.48 | 2.88 |
| Growth | −17.5% | −69.1% | −289.7% | −877.8% | +94.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.5% | 10.8% | 2.7% | −4.1% | 0.7% | −4.6% | −17.3% | −4.3% | 11.8% | 19.0% |
| Free cash flow margin | 18.9% | 27.2% | 17.2% | 17.9% | −10.3% | 12.3% | −4.2% | −9.1% | 35.8% | 34.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.2 | 28.0 | 22.3 | 29.9 | −10.2 | 24.3 | −0.9 | −11.3 | 57.9 | 75.9 |
| Capital expenditure | −0.6 | −2.8 | −2.7 | −3.9 | −3.3 | −4.5 | −4.6 | −1.8 | −2.3 | −2.8 |
| Free cash flow | 14.6 | 25.2 | 19.6 | 25.9 | −13.6 | 19.8 | −5.5 | −13.2 | 55.6 | 73.1 |
| Growth | +72.5% | −22.4% | +32.5% | −152.3% | −127.5% | +31.4% | ||||
| Buybacks | −0.1 | −0.2 | −0.5 | 0.0 | −1.2 | −1.7 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −1.9 | −3.2 | −4.3 | −3.5 | −2.0 | −1.7 | −1.3 | 0.0 | 0.0 | −1.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.0 | 48.4 | 21.1 | 32.4 | 19.5 | 24.3 | 12.0 | 9.0 | 28.7 | 12.2 |
| Total debt | 0.0 | 29.1 | 29.3 | 29.5 | 29.6 | 17.3 | 25.2 | 25.2 | 11.2 | 4.4 |
| Net cash (debt) | 12.0 | 19.3 | −8.2 | 2.9 | −10.2 | 7.0 | −13.2 | −16.3 | 17.5 | 7.7 |
| Shareholders’ equity | 56.7 | 94.6 | 88.7 | 88.2 | 92.8 | 75.7 | 36.2 | 34.5 | 66.7 | 122.7 |
| Debt to equity | 0.00 | 0.31 | 0.33 | 0.33 | 0.32 | 0.23 | 0.70 | 0.73 | 0.17 | 0.04 |
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 | ||||||||||
| 12.0 | 48.4 | 21.1 | 32.4 | 19.5 | 24.3 | 12.0 | 9.0 | 28.7 | 12.2 | |
| 3.0 | 4.8 | 6.1 | 7.6 | 8.1 | 9.3 | 10.5 | 9.4 | 9.3 | 7.9 | |
| 169.4 | 254.5 | 266.8 | 321.2 | 317.6 | 331.3 | 320.3 | 317.6 | 374.9 | 453.4 | |
| Growth | +50.2% | +4.8% | +20.4% | −1.1% | +4.3% | −3.3% | −0.8% | +18.0% | +20.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 19.6 | 6.8 | 1.3 | |
| 0.0 | 29.1 | 29.3 | 29.5 | 29.6 | 17.3 | 25.2 | 5.7 | 4.3 | 3.1 | |
| calc | 0.0 | 29.1 | 29.3 | 29.5 | 29.6 | 17.3 | 25.2 | 25.2 | 11.2 | 4.4 |
| 112.8 | 160.0 | 178.1 | 233.0 | 224.8 | 255.6 | 284.2 | 283.1 | 308.2 | 330.7 | |
| Equity | ||||||||||
| 20.6 | 27.2 | 26.4 | 16.9 | 15.9 | 6.9 | −16.9 | −23.1 | −4.8 | 34.6 | |
| 56.7 | 94.6 | 88.7 | 88.2 | 92.8 | 75.7 | 36.2 | 34.5 | 66.7 | 122.7 | |
| Growth | +66.9% | −6.3% | −0.5% | +5.2% | −18.5% | −52.2% | −4.6% | +93.3% | +84.0% | |
| Per share and net cash | ||||||||||
| calc | 12.0 | 19.3 | −8.2 | 2.9 | −10.2 | 7.0 | −13.2 | −16.3 | 17.5 | 7.7 |
| 7.9 | 10.6 | 10.7 | 10.8 | 10.6 | 10.5 | 10.7 | 10.8 | 12.9 | 14.4 | |
| calc | 7.15 | 8.90 | 8.25 | 8.17 | 8.74 | 7.22 | 3.38 | 3.20 | 5.16 | 8.52 |
Lines marked calc are worked out here from filed figures; point at one for how.