Closing prices at the end of each trading day, from 10 Feb 2017. 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 | 4.1 | 7.0 | 11.7 | 12.7 | 18.6 | 30.4 | 52.3 | 64.7 | 57.5 | n/a |
| Growth | +69.3% | +67.4% | +8.3% | +46.7% | +63.5% | +71.8% | +23.9% | −11.2% | ||
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 15.0 | −17.8 | n/a |
| Net income | 3.1 | 4.9 | 7.8 | 6.2 | 9.0 | 13.3 | 20.9 | 15.9 | −39.6 | 6.3 |
| Growth | +59.3% | +59.9% | −20.3% | +45.2% | +48.1% | +57.0% | −24.0% | −348.9% | ||
| EPS, diluted | 0.00 | 0.38 | 0.50 | 0.32 | 0.41 | 0.44 | 0.46 | 0.27 | −0.93 | 0.04 |
| Growth | +31.6% | −36.0% | +28.1% | +7.3% | +4.5% | −41.3% | −444.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 23.2% | −30.9% | n/a |
| Net margin | 73.8% | 69.5% | 66.3% | 48.9% | 48.3% | 43.8% | 40.0% | 24.6% | −68.8% | n/a |
| Free cash flow margin | 89.4% | 67.9% | 47.0% | 62.1% | 51.0% | 88.7% | 22.1% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.7 | 4.8 | 6.2 | 8.1 | 9.6 | 27.8 | 13.1 | 21.9 | 12.9 | 2.7 |
| Capital expenditure | 0.0 | −0.1 | −0.7 | −0.2 | −0.1 | −0.8 | −1.6 | n/a | n/a | n/a |
| Free cash flow | 3.7 | 4.8 | 5.5 | 7.9 | 9.5 | 27.0 | 11.6 | n/a | n/a | n/a |
| Growth | +28.5% | +15.9% | +43.0% | +20.4% | +184.7% | −57.1% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.2 | −1.5 | 0.0 |
| Dividends paid | n/a | n/a | n/a | n/a | −8.0 | −12.3 | −18.8 | −21.9 | −16.5 | −9.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.6 | 1.0 | 0.1 | 18.8 | 19.4 | 41.9 | 23.7 | 12.6 | 18.1 | 10.9 |
| Total debt | n/a | 0.3 | 0.3 | 0.8 | n/a | n/a | 288.4 | 288.4 | 230.2 | n/a |
| Net cash (debt) | n/a | 0.7 | −0.2 | 18.1 | n/a | n/a | −264.7 | −275.8 | −212.2 | n/a |
| Shareholders’ equity | 28.5 | 54.6 | 52.8 | 82.6 | 80.9 | 180.1 | 217.7 | 230.1 | 181.7 | 174.9 |
| Debt to equity | n/a | 0.01 | 0.01 | 0.01 | n/a | n/a | 1.32 | 1.25 | 1.27 | n/a |
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 | ||||||||||
| 3.7 | 4.8 | 6.2 | 8.1 | 9.6 | 27.8 | 13.1 | 21.9 | 12.9 | 2.7 | |
| Growth | +31.0% | +28.3% | +30.6% | +18.6% | +188.8% | −52.7% | +66.2% | −41.0% | −79.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.4 | 0.5 | |
| Investment | ||||||||||
| 0.0 | −0.1 | −0.7 | −0.2 | −0.1 | −0.8 | −1.6 | n/a | n/a | n/a | |
| calc | 3.7 | 4.8 | 5.5 | 7.9 | 9.5 | 27.0 | 11.6 | n/a | n/a | n/a |
| Growth | +28.5% | +15.9% | +43.0% | +20.4% | +184.7% | −57.1% | ||||
| calc | n/a | n/a | 0.36 | 0.41 | 0.43 | 1.03 | 0.31 | n/a | n/a | n/a |
| −6.9 | −28.9 | −16.8 | −37.8 | −82.8 | −166.0 | −159.5 | −72.5 | 79.9 | 29.4 | |
| Financing | ||||||||||
| 3.0 | 23.5 | 9.8 | 48.4 | 73.8 | 160.7 | 128.2 | 39.5 | −87.3 | −39.2 | |
| n/a | n/a | n/a | n/a | −8.0 | −12.3 | −18.8 | −21.9 | −16.5 | −9.5 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.2 | −1.5 | 0.0 | |
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.