Closing prices at the end of each trading day, from 13 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 | 29.5 | 37.2 | 34.1 | 33.0 | 37.6 | 40.3 | 46.1 | 51.6 | 61.0 | 71.5 |
| Growth | +26.2% | −8.5% | −3.1% | +13.8% | +7.2% | +14.3% | +12.0% | +18.2% | +17.2% | |
| Operating income | 1.1 | 2.6 | −3.5 | −7.8 | −4.6 | −5.5 | −4.1 | −0.7 | 3.1 | 8.3 |
| Net income | 1.9 | 2.9 | −2.4 | −6.8 | −4.0 | −5.3 | −2.3 | 3.7 | 7.0 | 12.0 |
| Growth | +51.5% | −183.2% | +87.7% | +72.1% | ||||||
| EPS, diluted | 0.18 | 0.23 | −0.18 | −0.50 | −0.29 | −0.37 | −0.16 | 0.24 | 0.43 | 0.71 |
| Growth | +27.8% | −178.3% | +79.2% | +65.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 69.6% | 71.8% | 74.0% | 70.0% | 71.4% | 71.6% | 72.4% | 73.3% | 74.2% | 76.0% |
| Operating margin | 3.8% | 7.0% | −10.2% | −23.7% | −12.2% | −13.6% | −8.9% | −1.3% | 5.1% | 11.6% |
| Net margin | 6.5% | 7.8% | −7.1% | −20.7% | −10.6% | −13.1% | −4.9% | 7.2% | 11.4% | 16.8% |
| Free cash flow margin | 27.5% | −30.6% | −7.7% | 18.6% | −1.3% | 3.9% | 12.7% | 8.7% | 18.0% | 19.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.5 | −10.6 | −1.9 | 6.8 | −0.1 | 2.0 | 6.0 | 4.7 | 11.4 | 14.6 |
| Capital expenditure | −1.3 | −0.8 | −0.7 | −0.7 | −0.4 | −0.4 | −0.2 | −0.2 | −0.4 | −0.4 |
| Free cash flow | 8.1 | −11.4 | −2.6 | 6.1 | −0.5 | 1.6 | 5.9 | 4.5 | 11.0 | 14.2 |
| Growth | −240.3% | −107.8% | +275.0% | −23.8% | +145.0% | +29.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 42.9 | 22.6 | 62.0 | 6.2 | 13.5 | 11.9 | 9.5 | 10.9 | 19.2 | 30.5 |
| Shareholders’ equity | 40.1 | 76.4 | 78.5 | 73.9 | 72.0 | 70.2 | 72.8 | 82.5 | 95.7 | 114.1 |
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 | ||||||||||
| 42.9 | 22.6 | 62.0 | 6.2 | 13.5 | 11.9 | 9.5 | 10.9 | 19.2 | 30.5 | |
| 4.4 | 20.3 | 20.4 | 11.0 | 12.4 | 10.0 | 11.1 | 13.4 | 19.0 | 20.2 | |
| 0.6 | 1.2 | 0.3 | 1.4 | 0.5 | 0.9 | 0.8 | 0.2 | 1.7 | 0.3 | |
| 1.5 | 1.9 | 1.8 | 1.7 | 1.3 | 1.3 | 1.0 | 0.8 | 0.9 | 1.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.2 | 1.2 | 1.2 | |
| 54.6 | 91.9 | 89.5 | 96.4 | 93.6 | 91.7 | 101.0 | 107.5 | 130.6 | 145.0 | |
| Growth | +68.4% | −2.6% | +7.7% | −2.9% | −2.1% | +10.2% | +6.5% | +21.4% | +11.0% | |
| Liabilities | ||||||||||
| 14.4 | 15.5 | 11.1 | 22.5 | 21.6 | 21.5 | 28.2 | 25.0 | 34.9 | 30.9 | |
| Equity | ||||||||||
| −56.1 | −53.2 | −55.3 | −62.1 | −66.1 | −71.4 | −73.6 | −69.9 | −62.9 | −51.0 | |
| 40.1 | 76.4 | 78.5 | 73.9 | 72.0 | 70.2 | 72.8 | 82.5 | 95.7 | 114.1 | |
| Growth | +90.3% | +2.7% | −5.9% | −2.5% | −2.6% | +3.7% | +13.3% | +16.0% | +19.3% | |
| Per share and net cash | ||||||||||
| 11.6 | 13.4 | 13.7 | 13.8 | 13.9 | 14.2 | 14.7 | 15.3 | 15.9 | 16.6 | |
| calc | 3.46 | 5.70 | 5.73 | 5.36 | 5.17 | 4.96 | 4.94 | 5.39 | 6.01 | 6.88 |
Lines marked calc are worked out here from filed figures; point at one for how.