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 | 132.0 | 147.9 | 177.2 | 193.6 | 222.0 | 222.0 | 242.2 | 201.1 | 198.9 | 191.4 |
| Growth | +12.0% | +19.8% | +9.3% | +14.7% | +0.0% | +9.1% | −17.0% | −1.1% | −3.8% | |
| Operating income | 4.5 | 4.1 | 11.6 | 17.0 | 13.4 | 17.6 | 12.2 | −9.3 | 3.8 | 0.0 |
| Net income | 2.5 | 1.6 | 6.7 | 11.1 | 9.9 | 12.2 | 8.7 | −7.1 | 3.4 | 0.6 |
| Growth | −35.5% | +311.5% | +66.6% | −11.5% | +23.9% | −28.7% | −181.9% | −82.1% | ||
| EPS, diluted | 0.28 | 0.16 | 0.60 | 0.99 | 0.83 | 1.02 | 0.72 | −0.61 | 0.28 | 0.05 |
| Growth | −42.9% | +275.0% | +65.0% | −16.2% | +22.9% | −29.4% | −184.7% | −82.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.9% | 21.4% | 24.0% | 24.8% | 23.2% | 26.8% | 26.1% | 25.4% | 27.9% | 27.7% |
| Operating margin | 3.4% | 2.8% | 6.6% | 8.8% | 6.0% | 7.9% | 5.0% | −4.6% | 1.9% | 0.0% |
| Net margin | 1.9% | 1.1% | 3.8% | 5.8% | 4.4% | 5.5% | 3.6% | −3.5% | 1.7% | 0.3% |
| Free cash flow margin | 1.7% | 1.5% | −0.7% | 7.8% | 9.4% | 1.5% | 4.9% | 7.8% | 3.1% | 5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.3 | 3.3 | −0.5 | 16.1 | 21.2 | 5.2 | 12.6 | 16.0 | 7.2 | 11.1 |
| Capital expenditure | −0.1 | −1.1 | −0.8 | −1.0 | −0.3 | −1.9 | −0.8 | −0.3 | −0.9 | −0.4 |
| Free cash flow | 2.2 | 2.2 | −1.2 | 15.1 | 20.9 | 3.3 | 11.8 | 15.6 | 6.3 | 10.8 |
| Growth | +1.5% | −155.9% | +38.9% | −84.1% | +254.7% | +32.8% | −60.0% | +72.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.8 | 2.5 | 1.3 | 3.0 | 7.7 | 6.6 | 7.1 | 21.1 | 27.7 | 36.5 |
| Total debt | 9.9 | 38.2 | 38.7 | 25.3 | 17.3 | 13.1 | 1.1 | 0.0 | n/a | n/a |
| Net cash (debt) | −9.0 | −35.7 | −37.4 | −22.3 | −9.6 | −6.5 | 6.0 | 21.1 | n/a | n/a |
| Shareholders’ equity | 19.1 | 27.2 | 34.3 | 46.3 | 59.5 | 74.4 | 86.0 | 81.4 | 87.4 | 89.3 |
| Debt to equity | 0.52 | 1.41 | 1.13 | 0.55 | 0.29 | 0.18 | 0.01 | 0.00 | n/a | n/a |
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 | ||||||||||
| 19.9% | 21.4% | 24.0% | 24.8% | 23.2% | 26.8% | 26.1% | 25.4% | 27.9% | 27.7% | |
| 3.4% | 2.8% | 6.6% | 8.8% | 6.0% | 7.9% | 5.0% | −4.6% | 1.9% | 0.0% | |
| 3.0% | 2.0% | 5.3% | 7.9% | 5.7% | 7.6% | 5.2% | −4.5% | 2.2% | 0.6% | |
| 1.9% | 1.1% | 3.8% | 5.8% | 4.4% | 5.5% | 3.6% | −3.5% | 1.7% | 0.3% | |
| 1.7% | 1.5% | −0.7% | 7.8% | 9.4% | 1.5% | 4.9% | 7.8% | 3.1% | 5.6% | |
| Spending | ||||||||||
| 16.5% | 18.6% | n/a | n/a | n/a | n/a | 21.0% | 30.0% | 26.0% | 27.7% | |
| 0.1% | 0.8% | 0.4% | 0.5% | 0.1% | 0.9% | 0.3% | 0.2% | 0.5% | 0.2% | |
| 37.3% | 44.8% | 28.9% | 26.8% | 21.9% | 27.6% | 30.3% | n/a | 23.1% | 42.7% | |
| Returns | ||||||||||
| 13.2% | 6.0% | 19.5% | 24.1% | 16.6% | 16.4% | 10.1% | −8.8% | 3.9% | 0.7% | |
| 6.4% | 1.6% | 7.2% | 12.3% | 9.7% | 10.7% | 8.0% | −6.8% | 3.1% | 0.5% | |
| Balance and payout | ||||||||||
| 0.52 | 1.41 | 1.13 | 0.55 | 0.29 | 0.18 | 0.01 | 0.00 | n/a | n/a | |
| 51.6% | 72.5% | 63.0% | 48.9% | 41.7% | 34.8% | 21.0% | 22.6% | 21.6% | 20.1% | |