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 | 56.8 | 89.3 | 118.1 | 104.8 | 58.4 | 72.5 | 157.1 | 132.8 | 237.8 | 189.1 |
| Growth | +57.3% | +32.2% | −11.2% | −44.3% | +24.0% | +116.8% | −15.5% | +79.0% | −20.5% | |
| Operating income | 11.0 | 42.0 | 21.0 | 8.7 | −1.0 | 5.0 | 59.7 | n/a | n/a | n/a |
| Net income | 3.4 | 42.0 | 14.5 | 3.5 | −2.3 | 2.1 | 48.7 | n/a | n/a | n/a |
| Growth | +1,119.5% | −65.4% | −76.1% | −166.6% | +2,219.5% | |||||
| EPS, diluted | 1.13 | 14.18 | 5.11 | 1.25 | −1.16 | 0.76 | 17.95 | 10.77 | 21.95 | 10.86 |
| Growth | +1,154.9% | −64.0% | −75.5% | −192.8% | +2,261.8% | −40.0% | +103.8% | −50.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.4% | 47.0% | 17.8% | 8.3% | −1.7% | 6.8% | 38.0% | n/a | n/a | n/a |
| Net margin | 6.1% | 47.0% | 12.3% | 3.3% | −4.0% | 2.9% | 31.0% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.4% | 11.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.0 | 40.1 | 39.1 | 27.2 | 16.4 | 28.6 | 33.1 | 109.0 | 115.9 | 96.7 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −119.2 | −76.0 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3.3 | 20.8 |
| Growth | ||||||||||
| Buybacks | −1.1 | −5.7 | −8.0 | −5.5 | −0.7 | −0.1 | −7.4 | −7.5 | −13.4 | −13.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.1 | 8.4 | 6.3 | 1.0 | 1.0 | 10.3 | 26.5 | 11.1 | 2.5 | 7.4 |
| Total debt | 69.3 | 50.8 | 66.2 | 53.5 | 38.8 | 36.0 | 11.0 | 0.0 | 4.0 | 0.0 |
| Net cash (debt) | −59.2 | −42.4 | −59.9 | −52.5 | −37.8 | −25.7 | 15.5 | 11.1 | −1.5 | 7.4 |
| Shareholders’ equity | 58.5 | 95.3 | 102.0 | 100.1 | 97.1 | 99.1 | 140.4 | 161.0 | 202.9 | 215.7 |
| Debt to equity | 1.18 | 0.53 | 0.65 | 0.53 | 0.40 | 0.36 | 0.08 | 0.00 | 0.02 | 0.00 |
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 | ||||||||||
| 10.1 | 8.4 | 6.3 | 1.0 | 1.0 | 10.3 | 26.5 | 11.1 | 2.5 | 7.4 | |
| 7.4 | 17.0 | 15.0 | 14.4 | 7.2 | 14.2 | 12.1 | 20.3 | 24.3 | 19.4 | |
| 196.4 | 220.0 | 230.4 | 212.1 | 191.1 | 184.7 | 4.5 | 3.2 | 1.9 | 1.6 | |
| 214.7 | 246.8 | 255.1 | 229.4 | 200.5 | 210.9 | 247.1 | 288.6 | 324.6 | 323.9 | |
| Growth | +15.0% | +3.4% | −10.1% | −12.6% | +5.2% | +17.2% | +16.8% | +12.5% | −0.2% | |
| Liabilities | ||||||||||
| 2.9 | 2.4 | 0.7 | 0.0 | 0.5 | n/a | n/a | n/a | n/a | n/a | |
| 66.3 | 48.5 | 65.5 | 53.5 | 38.3 | 36.0 | 11.0 | 0.0 | 4.0 | 0.0 | |
| calc | 69.3 | 50.8 | 66.2 | 53.5 | 38.8 | 36.0 | 11.0 | 0.0 | 4.0 | 0.0 |
| 148.8 | 144.3 | 149.0 | 126.0 | 102.5 | 111.8 | 106.8 | 127.6 | 121.7 | 108.2 | |
| Equity | ||||||||||
| 96.3 | 138.3 | 125.6 | 129.1 | 126.8 | 128.9 | 177.6 | 205.7 | 261.1 | 287.4 | |
| 58.5 | 95.3 | 102.0 | 100.1 | 97.1 | 99.1 | 140.4 | 161.0 | 202.9 | 215.7 | |
| Growth | +62.8% | +7.0% | −1.9% | −3.0% | +2.0% | +41.6% | +14.7% | +26.1% | +6.3% | |
| Per share and net cash | ||||||||||
| calc | −59.2 | −42.4 | −59.9 | −52.5 | −37.8 | −25.7 | 15.5 | 11.1 | −1.5 | 7.4 |
| 2.3 | 2.2 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.8 | 1.7 | 1.6 | |
| calc | 25.64 | 43.93 | 50.01 | 50.08 | 48.70 | 49.74 | 73.83 | 88.43 | 121.33 | 132.12 |
Lines marked calc are worked out here from filed figures; point at one for how.