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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 11.0 | 40.1 | 39.1 | 27.2 | 16.4 | 28.6 | 33.1 | 109.0 | 115.9 | 96.7 | |
| Growth | +264.4% | −2.6% | −30.3% | −39.8% | +74.7% | +15.8% | +229.1% | +6.3% | −16.5% | |
| 30.2 | 36.1 | 37.7 | 36.2 | 28.2 | 26.3 | 27.4 | 31.0 | 76.5 | 75.7 | |
| Investment | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −119.2 | −76.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3.3 | 20.8 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.32 | 8.58 |
| n/a | −13.1 | −43.8 | −13.5 | 0.3 | −19.2 | 15.5 | −105.7 | −115.0 | −74.3 | |
| Financing | ||||||||||
| n/a | −28.7 | 2.7 | −19.0 | −16.7 | −0.0 | −32.4 | −18.8 | −9.4 | −17.6 | |
| −1.1 | −5.7 | −8.0 | −5.5 | −0.7 | −0.1 | −7.4 | −7.5 | −13.4 | −13.6 | |
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.