Closing prices at the end of each trading day, from 26 Mar 2018. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.6 | 16.3 | 30.3 | 34.6 | 44.0 | 53.3 | 60.2 | 75.2 | 90.3 |
| Growth | +90.0% | +85.8% | +14.2% | +27.3% | +21.1% | +12.9% | +24.9% | +20.0% | |
| Operating income | −21.5 | −7.5 | −11.2 | −6.8 | −1.3 | 0.4 | 2.5 | 7.9 | 13.1 |
| Net income | −21.5 | −6.9 | −11.1 | −6.8 | 0.7 | 0.6 | 13.5 | 7.0 | 13.2 |
| Growth | −6.0% | +2,096.3% | −48.2% | +87.8% | |||||
| EPS, diluted | n/a | n/a | n/a | −0.57 | 0.05 | 0.04 | 0.96 | 0.50 | 0.91 |
| Growth | −20.0% | +2,300.0% | −47.9% | +82.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −250.6% | −46.0% | −37.0% | −19.8% | −3.0% | 0.7% | 4.2% | 10.5% | 14.6% |
| Net margin | −250.6% | −42.1% | −36.6% | −19.7% | 1.5% | 1.2% | 22.5% | 9.3% | 14.6% |
| Free cash flow margin | −127.4% | −50.0% | 5.1% | 18.4% | 19.7% | 22.7% | 24.8% | 31.6% | 31.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.4 | −8.1 | 1.6 | 6.5 | 8.9 | 12.5 | 15.1 | 24.0 | 29.3 |
| Capital expenditure | −0.5 | −0.1 | −0.1 | −0.2 | −0.3 | −0.4 | −0.1 | −0.2 | −0.6 |
| Free cash flow | −10.9 | −8.1 | 1.6 | 6.4 | 8.7 | 12.1 | 14.9 | 23.8 | 28.8 |
| Growth | +308.8% | +36.2% | +39.4% | +23.7% | +59.1% | +21.0% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −0.9 | −3.7 | −5.9 | −0.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 10.0 | 11.8 | 13.0 | 34.3 | 31.8 | 32.0 | 36.5 | 43.6 |
| Total debt | n/a | n/a | 0.0 | 2.2 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 11.8 | 10.8 | 34.3 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 17.7 | 36.3 | 42.1 | 43.3 | 69.4 | 71.1 | 86.1 | 86.6 | 100.9 |
| Debt to equity | n/a | n/a | 0.00 | 0.05 | 0.00 | 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 | 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 | |||||||||
| 0.1 | 10.0 | 11.8 | 13.0 | 34.3 | 31.8 | 32.0 | 36.5 | 43.6 | |
| 1.7 | 2.3 | 3.5 | 3.2 | 3.7 | 5.5 | 7.1 | 8.1 | 10.7 | |
| 1.1 | 0.9 | 0.7 | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | 0.9 | |
| 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | |
| 25.1 | 39.8 | 48.9 | 52.0 | 74.4 | 77.4 | 93.0 | 98.5 | 112.0 | |
| Growth | +58.5% | +22.7% | +6.4% | +43.0% | +4.1% | +20.1% | +6.0% | +13.7% | |
| Liabilities | |||||||||
| n/a | n/a | 0.0 | 0.4 | 0.0 | n/a | n/a | n/a | n/a | |
| n/a | n/a | 0.0 | 1.7 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | 0.0 | 2.2 | 0.0 | n/a | n/a | n/a | n/a |
| 7.4 | 3.5 | 6.8 | 8.6 | 4.9 | 6.3 | 6.9 | 11.9 | 11.1 | |
| Equity | |||||||||
| n/a | −4.8 | −15.9 | −22.7 | −22.0 | −21.4 | −7.9 | −0.9 | 12.3 | |
| 17.7 | 36.3 | 42.1 | 43.3 | 69.4 | 71.1 | 86.1 | 86.6 | 100.9 | |
| Growth | +104.5% | +16.0% | +3.0% | +60.2% | +2.4% | +21.1% | +0.6% | +16.5% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | 11.8 | 10.8 | 34.3 | n/a | n/a | n/a | n/a |
| 0.0 | 10.3 | 11.6 | 12.2 | 13.5 | 14.0 | 14.0 | 13.9 | 14.2 | |
| calc | 17,736.00 | 3.53 | 3.64 | 3.56 | 5.15 | 5.09 | 6.16 | 6.22 | 7.13 |
Lines marked calc are worked out here from filed figures; point at one for how.