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 | 10.4 | 15.2 | 23.4 | 34.7 | 24.1 | 29.5 | 38.0 | 47.3 | 58.4 | 82.0 |
| Growth | +46.2% | +53.8% | +48.0% | −30.4% | +22.2% | +29.1% | +24.3% | +23.5% | +40.5% | |
| Operating income | 1.4 | 1.8 | 2.5 | 6.1 | −8.3 | −2.7 | 0.3 | −0.2 | 1.0 | 7.4 |
| Net income | 1.4 | 1.8 | 2.6 | 7.5 | −9.1 | −2.7 | 1.0 | 6.5 | 3.8 | 7.6 |
| Growth | +27.9% | +44.5% | +188.0% | −222.6% | +528.4% | −40.9% | +97.9% | |||
| EPS, diluted | 0.03 | 0.04 | 0.05 | 0.14 | −0.19 | −0.05 | 0.02 | 0.12 | 0.07 | 0.13 |
| Growth | +33.3% | +25.0% | +180.0% | −235.7% | +500.0% | −41.7% | +85.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.6% | 44.0% | 48.7% | 55.5% | 38.6% | 49.9% | 55.1% | 51.1% | 55.1% | 59.4% |
| Operating margin | 13.0% | 11.6% | 10.6% | 17.6% | −34.6% | −9.3% | 0.9% | −0.4% | 1.7% | 9.0% |
| Net margin | 13.4% | 11.8% | 11.0% | 21.5% | −37.9% | −9.2% | 2.7% | 13.7% | 6.5% | 9.2% |
| Free cash flow margin | 39.3% | 42.3% | 67.2% | 46.9% | 51.4% | 50.6% | 66.3% | 57.9% | 38.6% | 62.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.2 | 7.2 | 16.0 | 16.7 | 13.8 | 15.2 | 25.3 | 27.6 | 22.9 | 52.5 |
| Capital expenditure | −0.1 | −0.7 | −0.3 | −0.5 | −1.4 | −0.3 | −0.1 | −0.3 | −0.4 | −1.2 |
| Free cash flow | 4.1 | 6.4 | 15.7 | 16.2 | 12.4 | 14.9 | 25.2 | 27.4 | 22.5 | 51.2 |
| Growth | +57.4% | +144.2% | +3.2% | −23.7% | +20.2% | +69.2% | +8.5% | −17.7% | +127.6% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −1.1 | −0.5 | −0.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.6 | 17.2 | 31.7 | 45.6 | 7.8 | 7.4 | 89.9 | 109.4 | 122.3 | 165.0 |
| Total debt | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 8.0 |
| Net cash (debt) | 11.6 | 17.2 | n/a | n/a | n/a | n/a | n/a | n/a | 122.3 | 157.0 |
| Shareholders’ equity | 2.9 | 5.0 | 9.1 | 19.3 | 13.2 | 13.0 | 16.3 | 24.5 | 30.4 | 48.5 |
| Debt to equity | 0.01 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.17 |
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 | ||||||||||
| 11.6 | 17.2 | 31.7 | 45.6 | 7.8 | 7.4 | 89.9 | 109.4 | 122.3 | 165.0 | |
| 0.1 | 0.2 | 0.3 | 0.9 | 0.5 | 3.4 | 4.7 | 16.2 | 32.6 | 72.2 | |
| 0.3 | 0.9 | 0.9 | 0.9 | 1.8 | 1.6 | 1.3 | 1.1 | 1.2 | 1.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 4.5 | |
| 13.9 | 20.4 | 36.2 | 53.5 | 67.8 | 84.1 | 108.2 | 146.6 | 179.0 | 276.3 | |
| Growth | +47.1% | +77.3% | +48.0% | +26.7% | +23.9% | +28.8% | +35.4% | +22.1% | +54.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 1.9 | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 6.1 | |
| calc | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 8.0 |
| 11.2 | 15.6 | 27.3 | 34.2 | 54.6 | 71.1 | 92.0 | 122.1 | 148.6 | 227.8 | |
| Equity | ||||||||||
| −3.8 | −2.0 | 0.6 | 8.1 | −1.1 | −3.8 | −2.7 | 3.7 | 7.5 | 15.1 | |
| 2.9 | 5.0 | 9.1 | 19.3 | 13.2 | 13.0 | 16.3 | 24.5 | 30.4 | 48.5 | |
| Growth | +74.4% | +80.4% | +112.2% | −31.4% | −1.9% | +25.5% | +50.3% | +24.3% | +59.3% | |
| Per share and net cash | ||||||||||
| calc | 11.6 | 17.2 | n/a | n/a | n/a | n/a | n/a | n/a | 122.3 | 157.0 |
| 43.2 | 43.7 | 46.4 | 48.6 | 50.4 | 51.8 | 52.3 | 52.8 | 53.5 | 55.1 | |
| calc | 0.07 | 0.12 | 0.20 | 0.40 | 0.26 | 0.25 | 0.31 | 0.46 | 0.57 | 0.88 |
Lines marked calc are worked out here from filed figures; point at one for how.