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 | 107.5 | 101.9 | 85.8 | 85.6 | 88.0 | 111.1 | 148.5 | 165.8 | 179.5 | 219.0 |
| Growth | −5.2% | −15.8% | −0.2% | +2.9% | +26.1% | +33.8% | +11.6% | +8.2% | +22.0% | |
| Operating income | 13.0 | 0.2 | −10.0 | n/a | n/a | n/a | n/a | −0.2 | 0.9 | 5.8 |
| Net income | 9.1 | −1.3 | −7.7 | −5.4 | −40.4 | −21.5 | −3.4 | 3.1 | 4.1 | −0.6 |
| Growth | −114.7% | +30.7% | −115.8% | |||||||
| EPS, diluted | 0.28 | −0.04 | −0.24 | −0.17 | −1.17 | −0.58 | −0.09 | 0.08 | 0.10 | −0.02 |
| Growth | −114.3% | +25.0% | −120.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.6% | 53.4% | 50.1% | n/a | n/a | n/a | 67.8% | 68.8% | 69.8% | 72.3% |
| Operating margin | 12.1% | 0.2% | −11.6% | n/a | n/a | n/a | n/a | −0.1% | 0.5% | 2.7% |
| Net margin | 8.5% | −1.3% | −9.0% | −6.3% | −45.8% | −19.3% | −2.3% | 1.9% | 2.3% | −0.3% |
| Free cash flow margin | −8.6% | 0.3% | 0.3% | 16.4% | 17.9% | 0.5% | 16.1% | 2.0% | −4.2% | −3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.0 | 10.5 | 13.3 | 24.6 | 21.8 | 4.2 | 32.3 | 14.6 | 9.7 | 24.1 |
| Capital expenditure | −11.3 | −10.3 | −13.1 | −10.6 | −6.0 | −3.7 | −8.4 | −11.2 | −17.2 | −32.6 |
| Free cash flow | −9.3 | 0.3 | 0.2 | 14.0 | 15.8 | 0.6 | 23.9 | 3.4 | −7.5 | −8.6 |
| Growth | −23.4% | +6,223.4% | +12.4% | −96.4% | +4,083.7% | −85.9% | −321.5% | |||
| Buybacks | −2.2 | −13.4 | −5.2 | −9.6 | 0.0 | −4.5 | −22.5 | −0.7 | −6.9 | −0.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 116.8 | 101.3 | 96.1 | 97.6 | 30.3 | 27.7 | 119.6 | 99.0 | 90.6 | 42.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 67.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 90.6 | −24.8 |
| Shareholders’ equity | 198.8 | 198.4 | 199.8 | 196.2 | 234.5 | 219.6 | 210.0 | 228.9 | 246.0 | 271.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.25 |
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 | ||||||||||
| 2.0 | 10.5 | 13.3 | 24.6 | 21.8 | 4.2 | 32.3 | 14.6 | 9.7 | 24.1 | |
| Growth | +427.3% | +26.5% | +84.4% | −11.4% | −80.5% | +661.2% | −54.8% | −33.5% | +147.9% | |
| 3.6 | 4.8 | 5.0 | 6.0 | 6.7 | 6.2 | 5.5 | 5.0 | 3.6 | 4.1 | |
| Investment | ||||||||||
| −11.3 | −10.3 | −13.1 | −10.6 | −6.0 | −3.7 | −8.4 | −11.2 | −17.2 | −32.6 | |
| calc | −9.3 | 0.3 | 0.2 | 14.0 | 15.8 | 0.6 | 23.9 | 3.4 | −7.5 | −8.6 |
| Growth | −23.4% | +6,223.4% | +12.4% | −96.4% | +4,083.7% | −85.9% | −321.5% | |||
| calc | −0.29 | 0.01 | 0.01 | 0.43 | 0.46 | 0.02 | 0.64 | 0.09 | −0.19 | −0.22 |
| −11.3 | −14.1 | −13.1 | −13.2 | −150.5 | −4.7 | 84.6 | −29.0 | −5.9 | −137.4 | |
| Financing | ||||||||||
| 0.0 | −12.2 | −5.2 | −9.8 | 64.8 | −5.5 | −24.3 | −5.9 | −11.2 | 64.6 | |
| −2.2 | −13.4 | −5.2 | −9.6 | 0.0 | −4.5 | −22.5 | −0.7 | −6.9 | −0.2 | |
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.