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 | 285.6 | 261.9 | 263.2 | 273.3 | 293.1 | 335.3 | 348.3 | 378.1 | 440.1 | 518.2 |
| Growth | −8.3% | +0.5% | +3.9% | +7.2% | +14.4% | +3.9% | +8.6% | +16.4% | +17.8% | |
| Operating income | −28.9 | −4.7 | −4.0 | 5.2 | 14.8 | 49.3 | 16.3 | 33.4 | 15.2 | 30.3 |
| Net income | −28.3 | −11.5 | −11.5 | 2.0 | 48.6 | 34.7 | 12.6 | 26.0 | 9.9 | 20.0 |
| Growth | +2,310.2% | −28.5% | −63.6% | +105.8% | −62.0% | +102.2% | ||||
| EPS, diluted | −1.21 | −0.48 | −0.48 | 0.08 | 1.49 | 1.04 | 0.36 | 0.85 | 0.32 | 0.64 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −10.1% | −1.8% | −1.5% | 1.9% | 5.0% | 14.7% | 4.7% | 8.8% | 3.4% | 5.8% |
| Net margin | −9.9% | −4.4% | −4.4% | 0.7% | 16.6% | 10.4% | 3.6% | 6.9% | 2.2% | 3.9% |
| Free cash flow margin | −3.4% | −6.1% | −2.4% | −1.6% | 6.1% | 5.9% | −2.3% | −4.0% | −6.3% | −5.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.1 | −11.3 | −1.7 | 1.0 | 23.5 | 27.4 | 0.9 | 25.6 | 29.3 | 59.3 |
| Capital expenditure | −3.6 | −4.8 | −4.7 | −5.4 | −5.6 | −7.5 | −9.0 | −40.7 | −56.9 | −86.6 |
| Free cash flow | −9.7 | −16.1 | −6.4 | −4.4 | 17.9 | 19.9 | −8.1 | −15.1 | −27.6 | −27.3 |
| Growth | +11.2% | −140.7% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −9.4 | −0.9 | 0.0 | n/a |
| Dividends paid | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.1 | 14.6 | 17.6 | 23.6 | 38.0 | 83.3 | 46.1 | 76.0 | 59.3 | 28.5 |
| Total debt | 42.0 | 52.6 | 48.8 | 34.0 | 17.2 | 0.0 | n/a | n/a | 0.0 | 0.0 |
| Net cash (debt) | −20.9 | −38.0 | −31.2 | −10.4 | 20.8 | 83.3 | n/a | n/a | 59.3 | 28.5 |
| Shareholders’ equity | 54.9 | 45.8 | 39.9 | 43.1 | 91.1 | 129.4 | 144.9 | 166.8 | 178.3 | 199.7 |
| Debt to equity | 0.76 | 1.15 | 1.22 | 0.79 | 0.19 | 0.00 | n/a | n/a | 0.00 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −10.1% | −1.8% | −1.5% | 1.9% | 5.0% | 14.7% | 4.7% | 8.8% | 3.4% | 5.8% | |
| −9.8% | −4.5% | −2.4% | 0.8% | 4.6% | 14.1% | 4.7% | 9.4% | 3.3% | 5.0% | |
| −9.9% | −4.4% | −4.4% | 0.7% | 16.6% | 10.4% | 3.6% | 6.9% | 2.2% | 3.9% | |
| −3.4% | −6.1% | −2.4% | −1.6% | 6.1% | 5.9% | −2.3% | −4.0% | −6.3% | −5.3% | |
| Spending | ||||||||||
| 52.0% | 53.0% | 53.7% | 53.1% | 53.3% | 50.4% | 52.4% | 55.3% | 55.4% | 54.6% | |
| 1.3% | 1.8% | 1.8% | 2.0% | 1.9% | 2.2% | 2.6% | 10.8% | 12.9% | 16.7% | |
| n/a | n/a | n/a | 11.7% | −259.6% | 26.5% | 23.1% | 27.1% | 32.8% | 23.4% | |
| Returns | ||||||||||
| −51.5% | −25.1% | −28.8% | 4.7% | 53.3% | 26.8% | 8.7% | 15.6% | 5.5% | 10.0% | |
| −17.3% | −7.4% | −7.9% | 1.0% | 19.8% | 11.8% | 4.3% | 7.5% | 2.3% | 4.1% | |
| Balance and payout | ||||||||||
| 0.76 | 1.15 | 1.22 | 0.79 | 0.19 | 0.00 | n/a | n/a | 0.00 | 0.00 | |
| 66.3% | 70.5% | 72.7% | 71.7% | 58.0% | 52.1% | 50.3% | 51.7% | 59.2% | 59.5% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | |