Closing prices at the end of each trading day, from 22 Jan 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 104.0 | 100.2 | 148.1 | 213.4 | 174.9 | 175.7 | 176.4 |
| Growth | −3.6% | +47.8% | +44.1% | −18.0% | +0.5% | +0.4% | |
| Operating income | 11.0 | 3.6 | 3.3 | 44.6 | 23.6 | 16.1 | 0.9 |
| Net income | 5.8 | 4.6 | −4.5 | 35.2 | 14.9 | 9.7 | 1.7 |
| Growth | −20.9% | −198.4% | −57.5% | −34.9% | −82.0% | ||
| EPS, diluted | n/a | n/a | −0.03 | 0.25 | 0.11 | 0.07 | 0.01 |
| Growth | −56.0% | −36.4% | −85.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 29.6% | 25.0% | 17.2% | 30.8% | 25.9% | n/a | n/a |
| Operating margin | 10.6% | 3.6% | 2.3% | 20.9% | 13.5% | 9.2% | 0.5% |
| Net margin | 5.6% | 4.6% | −3.1% | 16.5% | 8.5% | 5.5% | 1.0% |
| Free cash flow margin | −17.1% | 11.0% | 22.2% | 27.6% | −12.6% | −10.5% | −48.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 27.8 | 28.7 | 42.9 | 81.1 | 41.1 | 43.8 | 30.3 |
| Capital expenditure | −45.6 | −17.6 | −10.0 | −22.3 | −63.1 | −62.3 | −116.5 |
| Free cash flow | −17.8 | 11.0 | 32.9 | 58.8 | −22.0 | −18.5 | −86.2 |
| Growth | +198.0% | +78.7% | −137.5% | ||||
| Buybacks | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 9.8 | 21.0 | 53.3 | 105.2 | 73.8 | 45.6 | 23.8 |
| Total debt | n/a | 65.8 | 79.2 | 71.4 | 63.5 | 55.6 | 128.7 |
| Net cash (debt) | n/a | −44.8 | −25.9 | 33.8 | 10.3 | −10.0 | −105.0 |
| Shareholders’ equity | 154.3 | 159.6 | 182.3 | 227.1 | 250.2 | 257.4 | 263.1 |
| Debt to equity | n/a | 0.41 | 0.43 | 0.31 | 0.25 | 0.22 | 0.49 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 104.0 | 100.2 | 148.1 | 213.4 | 174.9 | 175.7 | 176.4 | |
| Growth | −3.6% | +47.8% | +44.1% | −18.0% | +0.5% | +0.4% | |
| 30.8 | 25.1 | 25.4 | 65.7 | 45.3 | n/a | n/a | |
| Growth | −18.6% | +1.5% | +158.5% | −31.1% | |||
| 13.6 | 16.6 | 42.6 | 34.1 | 34.4 | 36.3 | 31.7 | |
| 11.0 | 3.6 | 3.3 | 44.6 | 23.6 | 16.1 | 0.9 | |
| Growth | −67.5% | −6.9% | +1,236.3% | −47.0% | −31.8% | −94.7% | |
| 5.5 | −1.4 | −0.4 | 43.2 | 18.4 | 12.2 | −2.5 | |
| −0.4 | −6.0 | 4.2 | 8.0 | 3.4 | 2.4 | −4.2 | |
| 5.8 | 4.6 | −4.5 | 35.2 | 14.9 | 9.7 | 1.7 | |
| Growth | −20.9% | −198.4% | −57.5% | −34.9% | −82.0% | ||
| Per share | |||||||
| n/a | n/a | −0.03 | 0.25 | 0.11 | 0.07 | 0.01 | |
| n/a | n/a | −0.03 | 0.25 | 0.11 | 0.07 | 0.01 | |
| Growth | −56.0% | −36.4% | −85.7% | ||||
| n/a | n/a | 141.0 | 141.2 | 141.7 | 142.3 | 143.0 | |
| n/a | n/a | 141.0 | 142.6 | 142.2 | 142.4 | 143.1 | |
| Growth | +1.1% | −0.3% | +0.2% | +0.5% | |||