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 | 149.4 | 132.8 | 172.1 | 279.3 | 285.9 | 333.3 | 457.7 | 444.4 | 492.5 | 526.0 |
| Growth | −11.1% | +29.6% | +62.3% | +2.4% | +16.6% | +37.3% | −2.9% | +10.8% | +6.8% | |
| Operating income | −10.0 | −9.2 | −3.0 | 28.7 | 25.6 | 16.0 | 44.8 | 33.9 | 48.2 | 50.9 |
| Net income | −9.3 | −10.2 | 20.3 | 27.9 | 19.1 | 11.5 | 31.1 | 21.1 | 34.2 | 35.4 |
| Growth | +37.4% | −31.7% | −39.5% | +170.3% | −32.4% | +62.3% | +3.5% | |||
| EPS, diluted | −0.97 | −1.06 | 2.09 | 2.85 | 1.93 | 1.16 | 3.11 | 2.09 | 3.40 | 3.56 |
| Growth | +36.4% | −32.3% | −39.9% | +168.1% | −32.8% | +62.7% | +4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 0.0% | 4.4% | 7.0% | 16.9% | 17.7% | 13.3% | 18.8% | 17.5% | 19.4% | 19.7% |
| Operating margin | −6.7% | −6.9% | −1.7% | 10.3% | 8.9% | 4.8% | 9.8% | 7.6% | 9.8% | 9.7% |
| Net margin | −6.2% | −7.7% | 11.8% | 10.0% | 6.7% | 3.5% | 6.8% | 4.7% | 6.9% | 6.7% |
| Free cash flow margin | −0.5% | −7.8% | −12.9% | 12.3% | 14.7% | −5.7% | −1.2% | 7.9% | 7.0% | 9.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.5 | −7.5 | −18.4 | 42.9 | 56.1 | −5.8 | 17.5 | 53.5 | 55.1 | 67.3 |
| Capital expenditure | −2.3 | −2.9 | −3.8 | −8.6 | −14.0 | −13.3 | −22.8 | −18.3 | −20.8 | −20.2 |
| Free cash flow | −0.8 | −10.4 | −22.2 | 34.3 | 42.1 | −19.1 | −5.3 | 35.2 | 34.3 | 47.1 |
| Growth | +22.7% | −145.3% | −2.6% | +37.5% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −0.7 | −4.4 | −18.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.8 | 43.6 | 6.7 | 31.0 | 37.9 | 3.0 | 3.7 | 4.1 | 5.0 | 2.3 |
| Total debt | n/a | n/a | n/a | 0.0 | 13.6 | 0.0 | 10.8 | 0.0 | 14.5 | 11.5 |
| Net cash (debt) | n/a | n/a | n/a | 31.0 | 24.3 | 3.0 | −7.1 | 4.1 | −9.5 | −9.2 |
| Shareholders’ equity | 209.2 | 200.3 | 218.6 | 248.2 | 269.6 | 283.4 | 318.3 | 340.4 | 374.0 | 394.8 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.05 | 0.00 | 0.03 | 0.00 | 0.04 | 0.03 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.5 | −7.5 | −18.4 | 42.9 | 56.1 | −5.8 | 17.5 | 53.5 | 55.1 | 67.3 | |
| Growth | −595.1% | +30.8% | −110.4% | +204.8% | +3.0% | +22.2% | ||||
| Investment | ||||||||||
| −2.3 | −2.9 | −3.8 | −8.6 | −14.0 | −13.3 | −22.8 | −18.3 | −20.8 | −20.2 | |
| calc | −0.8 | −10.4 | −22.2 | 34.3 | 42.1 | −19.1 | −5.3 | 35.2 | 34.3 | 47.1 |
| Growth | +22.7% | −145.3% | −2.6% | +37.5% | ||||||
| calc | −0.08 | −1.08 | −2.28 | 3.51 | 4.26 | −1.92 | −0.53 | 3.49 | 3.40 | 4.74 |
| 11.7 | 29.8 | −27.9 | −6.4 | −61.4 | −100.2 | −23.1 | −20.4 | −20.7 | −20.1 | |
| Financing | ||||||||||
| −1.7 | −0.5 | 9.3 | −12.1 | 12.3 | 71.0 | 6.2 | −32.7 | −33.4 | −49.9 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −0.7 | −4.4 | −18.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.