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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 15.2 | 28.0 | 22.3 | 29.9 | −10.2 | 24.3 | −0.9 | −11.3 | 57.9 | 75.9 | |
| Growth | +84.5% | −20.5% | +33.9% | −134.3% | −103.8% | +30.9% | ||||
| Investment | ||||||||||
| −0.6 | −2.8 | −2.7 | −3.9 | −3.3 | −4.5 | −4.6 | −1.8 | −2.3 | −2.8 | |
| calc | 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% | ||||
| calc | 1.87 | 2.38 | 1.83 | 2.41 | −1.26 | 1.87 | −0.51 | −1.22 | 4.48 | 5.17 |
| −19.5 | −47.6 | −43.4 | −15.0 | 0.6 | −15.9 | −5.9 | 9.5 | −35.3 | −92.9 | |
| Financing | ||||||||||
| 2.8 | 55.9 | −6.1 | −3.6 | −3.3 | −3.6 | −5.5 | −1.1 | −3.0 | 0.5 | |
| −1.9 | −3.2 | −4.3 | −3.5 | −2.0 | −1.7 | −1.3 | 0.0 | 0.0 | −1.4 | |
| −0.1 | −0.2 | −0.5 | 0.0 | −1.2 | −1.7 | 0.0 | n/a | n/a | n/a | |
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.