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 | 77.5 | 102.8 | 114.5 | 127.2 | 133.2 | 103.6 | 129.3 | 142.5 | 161.0 | 180.5 |
| Growth | +32.7% | +11.3% | +11.1% | +4.8% | −22.2% | +24.8% | +10.2% | +12.9% | +12.1% | |
| Operating income | −5.5 | 7.4 | 19.3 | 22.8 | 19.2 | −0.7 | 4.5 | 10.1 | 20.1 | 26.2 |
| Net income | −6.7 | 6.9 | 22.3 | 22.3 | 17.1 | −2.2 | −2.3 | 8.3 | 14.5 | 20.2 |
| Growth | +223.1% | −0.2% | −23.0% | −113.0% | +74.6% | +39.7% | ||||
| EPS, diluted | −0.18 | 0.18 | 0.55 | 0.55 | 0.38 | −0.05 | −0.05 | 0.15 | 0.25 | 0.35 |
| Growth | +205.6% | +0.0% | −30.9% | −113.2% | +66.7% | +40.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.6% | 31.2% | 36.2% | 39.1% | 35.7% | 29.3% | 36.1% | 38.9% | 43.5% | 42.3% |
| Operating margin | −7.1% | 7.2% | 16.8% | 17.9% | 14.4% | −0.7% | 3.5% | 7.1% | 12.5% | 14.5% |
| Net margin | −8.7% | 6.7% | 19.5% | 17.5% | 12.9% | −2.2% | −1.8% | 5.8% | 9.0% | 11.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.9 | 3.6 | 10.5 | 27.6 | 19.1 | −8.8 | 28.6 | 4.3 | 47.6 | 25.5 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −11.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.0 | 12.7 | 18.1 | 42.7 | 70.2 | 18.6 | 34.3 | 55.6 | 78.4 | 75.5 |
| Total debt | 2.2 | 2.6 | 1.1 | 1.2 | 0.5 | 22.7 | 21.9 | 15.0 | 10.2 | 9.9 |
| Net cash (debt) | 7.8 | 10.1 | 17.0 | 41.4 | 69.7 | −4.1 | 12.4 | 40.6 | 68.3 | 65.5 |
| Shareholders’ equity | 66.7 | 89.5 | 112.4 | 135.3 | 178.6 | 176.8 | 176.0 | 244.0 | 259.5 | 269.1 |
| Debt to equity | 0.03 | 0.03 | 0.01 | 0.01 | 0.00 | 0.13 | 0.12 | 0.06 | 0.04 | 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 | ||||||||||
| 10.0 | 12.7 | 18.1 | 42.7 | 70.2 | 18.6 | 34.3 | 55.6 | 78.4 | 75.5 | |
| 25.6 | 21.1 | 29.3 | 43.2 | 42.0 | 67.4 | 68.8 | 88.5 | 78.8 | 84.9 | |
| 22.6 | 25.2 | 25.0 | 24.6 | 25.7 | 26.3 | 26.2 | 28.2 | 36.2 | 41.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 147.0 | 30.3 | 30.3 | 30.3 | |
| 99.7 | 122.1 | 138.1 | 173.8 | 210.7 | 318.7 | 322.4 | 354.9 | 372.3 | 378.7 | |
| Growth | +22.5% | +13.1% | +25.8% | +21.2% | +51.3% | +1.2% | +10.1% | +4.9% | +1.7% | |
| Liabilities | ||||||||||
| 0.4 | 0.6 | 0.5 | 0.5 | 0.2 | 2.6 | 4.4 | 15.0 | 10.2 | 9.9 | |
| 1.8 | 2.0 | 0.7 | 0.7 | 0.3 | 20.0 | 17.4 | n/a | n/a | n/a | |
| calc | 2.2 | 2.6 | 1.1 | 1.2 | 0.5 | 22.7 | 21.9 | 15.0 | 10.2 | 9.9 |
| Equity | ||||||||||
| −111.5 | −104.6 | −83.0 | −61.1 | −43.9 | −46.2 | −48.5 | −40.2 | −25.7 | −17.1 | |
| 66.7 | 89.5 | 112.4 | 135.3 | 178.6 | 176.8 | 176.0 | 244.0 | 259.5 | 269.1 | |
| Growth | +34.1% | +25.6% | +20.4% | +32.0% | −1.0% | −0.5% | +38.6% | +6.3% | +3.7% | |
| Per share and net cash | ||||||||||
| calc | 7.8 | 10.1 | 17.0 | 41.4 | 69.7 | −4.1 | 12.4 | 40.6 | 68.3 | 65.5 |
| n/a | 40.3 | 40.3 | 4.0 | 44.7 | 44.8 | 44.8 | 57.5 | 57.5 | 57.7 | |
| calc | n/a | 2.22 | 2.79 | 33.53 | 3.99 | 3.95 | 3.93 | 4.25 | 4.51 | 4.66 |
Lines marked calc are worked out here from filed figures; point at one for how.