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 | 312.8 | 274.0 | 252.8 | 261.5 | 328.1 | 478.5 | 640.3 | 743.2 | 498.3 | 439.9 |
| Growth | −12.4% | −7.7% | +3.4% | +25.5% | +45.9% | +33.8% | +16.1% | −32.9% | −11.7% | |
| Operating income | 11.3 | −75.7 | 14.7 | 18.0 | 12.3 | 45.9 | 107.4 | 114.3 | −3.0 | −14.9 |
| Net income | 0.2 | −72.8 | 8.1 | 12.9 | 10.2 | 38.7 | 97.5 | 115.0 | 12.6 | −7.9 |
| Growth | −36,296.0% | +58.8% | −20.7% | +278.5% | +151.8% | +17.9% | −89.0% | −162.9% | ||
| EPS, diluted | 0.01 | −2.81 | 0.31 | 0.49 | 0.36 | 1.02 | 2.03 | 2.30 | 0.25 | −0.19 |
| Growth | −28,200.0% | +58.1% | −26.5% | +183.3% | +99.0% | +13.3% | −89.1% | −176.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.6% | −27.6% | 5.8% | 6.9% | 3.7% | 9.6% | 16.8% | 15.4% | −0.6% | −3.4% |
| Net margin | 0.1% | −26.6% | 3.2% | 4.9% | 3.1% | 8.1% | 15.2% | 15.5% | 2.5% | −1.8% |
| Free cash flow margin | 9.3% | 12.6% | 12.2% | 16.7% | 6.6% | 14.7% | 18.9% | 20.8% | 0.0% | 8.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 30.5 | 36.0 | 32.8 | 44.7 | 22.2 | 71.1 | 122.1 | 155.5 | 6.9 | 41.9 |
| Capital expenditure | −1.5 | −1.6 | −2.0 | −1.2 | −0.5 | −0.6 | −1.1 | −0.8 | −6.9 | −3.8 |
| Free cash flow | 29.0 | 34.4 | 30.8 | 43.5 | 21.7 | 70.5 | 121.1 | 154.7 | 0.1 | 38.1 |
| Growth | +18.8% | −10.6% | +41.5% | −50.2% | +224.8% | +71.8% | +27.7% | −100.0% | +56,806.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.0 | 31.6 | 39.1 | 38.4 | 47.7 | 104.4 | 176.2 | 187.6 | 156.2 | 90.0 |
| Total debt | 37.9 | 30.0 | n/a | 8.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −14.0 | 1.5 | n/a | 30.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 208.1 | 138.3 | 148.8 | 165.2 | 184.1 | 467.0 | 583.1 | 718.1 | 722.9 | 676.0 |
| Debt to equity | 0.18 | 0.22 | n/a | 0.05 | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 30.5 | 36.0 | 32.8 | 44.7 | 22.2 | 71.1 | 122.1 | 155.5 | 6.9 | 41.9 | |
| Growth | +18.2% | −8.9% | +36.4% | −50.5% | +220.9% | +71.7% | +27.3% | −95.5% | +504.2% | |
| 26.0 | 16.6 | 9.7 | 9.7 | 9.9 | 9.9 | 13.8 | 14.1 | 16.4 | 17.7 | |
| Investment | ||||||||||
| −1.5 | −1.6 | −2.0 | −1.2 | −0.5 | −0.6 | −1.1 | −0.8 | −6.9 | −3.8 | |
| calc | 29.0 | 34.4 | 30.8 | 43.5 | 21.7 | 70.5 | 121.1 | 154.7 | 0.1 | 38.1 |
| Growth | +18.8% | −10.6% | +41.5% | −50.2% | +224.8% | +71.8% | +27.7% | −100.0% | +56,806.0% | |
| calc | 1.13 | 1.33 | 1.19 | 1.65 | 0.75 | 1.86 | 2.52 | 3.09 | 0.00 | 0.91 |
| 28.1 | −4.9 | −1.8 | −21.2 | −8.9 | −243.5 | −46.8 | −133.4 | 62.6 | −37.4 | |
| Financing | ||||||||||
| −52.6 | −23.8 | −23.0 | −24.8 | −4.0 | 229.1 | −3.3 | −10.8 | −100.9 | −71.1 | |
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.