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 | 108.7 | 114.1 | 142.4 | 179.9 | 193.3 | 322.0 | 271.5 | 219.8 | 203.8 | 208.2 |
| Growth | +5.0% | +24.8% | +26.3% | +7.5% | +66.6% | −15.7% | −19.1% | −7.3% | +2.1% | |
| Operating income | 1.4 | −2.1 | 5.6 | 7.6 | −6.7 | 12.8 | −69.9 | −87.5 | −37.3 | −34.6 |
| Net income | 0.8 | −2.0 | 12.4 | 10.2 | −4.8 | 15.5 | −79.1 | −64.4 | −16.8 | −13.5 |
| Growth | −343.4% | −18.2% | −147.0% | −609.2% | ||||||
| EPS, diluted | 0.03 | −0.06 | 0.35 | 0.26 | −0.11 | 0.32 | −1.59 | −1.31 | −0.35 | −0.30 |
| Growth | −300.0% | −25.7% | −142.3% | −596.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.5% | 47.4% | 49.1% | 45.6% | 45.4% | 47.2% | 35.5% | 30.5% | 45.0% | 44.3% |
| Operating margin | 1.3% | −1.8% | 3.9% | 4.2% | −3.5% | 4.0% | −25.7% | −39.8% | −18.3% | −16.6% |
| Net margin | 0.8% | −1.8% | 8.7% | 5.7% | −2.5% | 4.8% | −29.1% | −29.3% | −8.2% | −6.5% |
| Free cash flow margin | −4.1% | 0.3% | 18.3% | 3.1% | 9.8% | 12.2% | −43.2% | −19.0% | 16.5% | 1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.0 | 6.0 | 33.4 | 11.0 | 32.4 | 53.6 | −99.3 | −34.7 | 48.7 | 24.6 |
| Capital expenditure | −5.5 | −5.7 | −7.3 | −5.4 | −13.5 | −14.5 | −18.0 | −7.0 | −15.1 | −21.3 |
| Free cash flow | −4.5 | 0.3 | 26.1 | 5.6 | 18.9 | 39.2 | −117.4 | −41.7 | 33.6 | 3.4 |
| Growth | +7,801.2% | −78.6% | +238.6% | +107.0% | −399.7% | −90.0% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −55.8 | −84.1 | −26.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.8 | 18.6 | 74.1 | 40.7 | 125.8 | 611.6 | 104.6 | 39.6 | 35.0 | 35.5 |
| Shareholders’ equity | 107.2 | 150.7 | 179.1 | 338.3 | 519.0 | 919.6 | 868.8 | 795.7 | 726.9 | 712.6 |
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 | ||||||||||
| 22.8 | 18.6 | 74.1 | 40.7 | 125.8 | 611.6 | 104.6 | 39.6 | 35.0 | 35.5 | |
| 31.6 | 23.2 | 22.0 | 40.5 | 51.6 | 0.3 | 67.4 | 93.6 | 65.5 | 60.8 | |
| 24.1 | 34.9 | 30.0 | 37.5 | 52.5 | 63.0 | 89.4 | 67.7 | 60.3 | 47.2 | |
| 9.2 | 11.2 | 15.0 | 17.5 | 29.3 | 45.0 | 60.5 | 50.9 | 59.2 | 69.5 | |
| 5.1 | 5.1 | 5.1 | 5.6 | 16.5 | 25.4 | 29.2 | 29.2 | 29.2 | 29.2 | |
| 140.0 | 178.4 | 214.8 | 405.5 | 629.0 | 1,040.9 | 957.7 | 865.6 | 787.5 | 770.5 | |
| Growth | +27.4% | +20.4% | +88.7% | +55.1% | +65.5% | −8.0% | −9.6% | −9.0% | −2.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 121.3 | 88.8 | 69.9 | 60.6 | 57.9 | |
| Equity | ||||||||||
| 12.2 | 10.1 | 22.6 | 32.7 | 28.0 | 43.5 | −35.6 | −99.9 | −116.7 | −130.3 | |
| 107.2 | 150.7 | 179.1 | 338.3 | 519.0 | 919.6 | 868.8 | 795.7 | 726.9 | 712.6 | |
| Growth | +40.6% | +18.9% | +88.9% | +53.4% | +77.2% | −5.5% | −8.4% | −8.6% | −2.0% | |
| Per share and net cash | ||||||||||
| 31.0 | 34.1 | 35.1 | 40.7 | 46.0 | 49.6 | 50.0 | 47.7 | 46.1 | 46.3 | |
| calc | 3.46 | 4.42 | 5.11 | 8.32 | 11.29 | 18.53 | 17.39 | 16.67 | 15.78 | 15.39 |
Lines marked calc are worked out here from filed figures; point at one for how.