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 | 2.0 | 2.0 | 2.0 | 2.2 | 4.3 | 8.5 | 8.5 | 2.2 | 3.0 | 2.0 |
| Growth | +0.3% | −0.4% | +10.4% | +95.9% | +98.0% | +0.7% | −73.9% | +37.2% | −34.0% | |
| Operating income | n/a | n/a | n/a | n/a | 22.7 | 24.8 | 24.5 | 30.8 | n/a | n/a |
| Net income | 0.2 | 0.7 | 0.8 | 0.9 | 2.2 | 5.1 | −14.3 | −14.4 | −24.7 | −2.2 |
| Growth | +190.7% | +16.7% | +12.9% | +129.4% | +136.9% | −377.1% | ||||
| EPS, diluted | n/a | n/a | n/a | 0.36 | 0.96 | 1.38 | −4.41 | −4.43 | −7.48 | −0.83 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | 531.3% | 293.2% | 287.6% | 1,385.8% | n/a | n/a |
| Net margin | 12.5% | 36.2% | 42.5% | 43.4% | 50.8% | 60.8% | −167.3% | −646.4% | −810.2% | −109.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −118.7% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.9 | 1.1 | 1.3 | 1.4 | 3.0 | 8.0 | 6.8 | −2.6 | −1.4 | −0.1 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.0 | n/a | n/a |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −2.6 | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.7 | 1.1 | 1.8 | 15.8 | 5.6 | 3.2 | 2.8 | 2.2 | 2.2 | 2.2 |
| Total debt | 10.2 | 9.9 | 9.6 | 24.4 | 23.8 | 23.2 | 37.8 | 35.7 | 37.4 | 20.0 |
| Net cash (debt) | −9.5 | −8.7 | −7.8 | −8.5 | −18.2 | −20.0 | −34.9 | −33.5 | −35.2 | −17.7 |
| Shareholders’ equity | 7.3 | 7.9 | 8.7 | 9.6 | 11.7 | 49.8 | 44.3 | 30.8 | 6.8 | 5.1 |
| Debt to equity | 1.40 | 1.25 | 1.10 | 2.55 | 2.03 | 0.47 | 0.85 | 1.16 | 5.54 | 3.89 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | 531.3% | 293.2% | 287.6% | 1,385.8% | n/a | n/a | |
| 12.5% | 36.2% | 42.5% | 43.4% | 50.8% | 60.8% | −167.3% | −646.4% | −810.2% | −109.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −118.7% | n/a | n/a | |
| Spending | ||||||||||
| 17.2% | 19.4% | 20.2% | 18.7% | 12.4% | 10.4% | 17.8% | 78.9% | 49.0% | 58.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.7% | n/a | n/a | |
| Returns | ||||||||||
| 3.4% | 9.1% | 9.6% | 9.9% | 18.5% | 10.3% | −32.2% | −46.7% | −365.9% | −42.7% | |
| 1.2% | 3.3% | 3.8% | 2.5% | 5.4% | 6.0% | −16.5% | −20.5% | −53.6% | −8.2% | |
| Balance and payout | ||||||||||
| 1.40 | 1.25 | 1.10 | 2.55 | 2.03 | 0.47 | 0.85 | 1.16 | 5.54 | 3.89 | |
| 49.2% | 46.8% | 44.3% | 65.4% | 62.5% | 31.7% | 48.7% | 56.2% | 85.4% | 80.9% | |