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 | 9.8 | 13.1 | 30.0 | 42.8 | 54.9 | 67.5 | 50.1 | 71.5 | 83.9 | 94.2 |
| Growth | +33.6% | +129.1% | +42.4% | +28.3% | +23.0% | −25.8% | +42.7% | +17.3% | +12.3% | |
| Operating income | −5.6 | 2.3 | n/a | n/a | n/a | 6.6 | 0.4 | 18.1 | 17.5 | 5.6 |
| Net income | −5.6 | 2.2 | 12.0 | 3.2 | 3.0 | 5.1 | −2.0 | 7.8 | 13.3 | 5.1 |
| Growth | +454.6% | −72.9% | −8.1% | +70.2% | −139.3% | +70.0% | −61.5% | |||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 0.16 | −0.06 | 0.21 | 0.33 | 0.13 |
| Growth | −137.5% | +57.1% | −60.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −56.8% | 17.6% | n/a | n/a | n/a | 9.8% | 0.9% | 25.3% | 20.8% | 5.9% |
| Net margin | −56.8% | 16.5% | 39.8% | 7.6% | 5.4% | 7.5% | −4.0% | 10.9% | 15.9% | 5.4% |
| Free cash flow margin | −33.6% | 7.9% | 15.3% | 54.6% | 176.2% | 7.8% | −49.7% | −7.0% | 11.7% | 10.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.3 | 1.5 | 4.9 | 24.4 | 96.7 | 5.5 | −24.6 | −4.8 | 10.1 | 10.2 |
| Capital expenditure | −0.0 | −0.4 | −0.3 | −1.0 | −0.0 | −0.3 | −0.3 | −0.2 | −0.2 | −0.6 |
| Free cash flow | −3.3 | 1.0 | 4.6 | 23.3 | 96.7 | 5.2 | −24.9 | −5.0 | 9.8 | 9.7 |
| Growth | +343.4% | +408.7% | +314.3% | −94.6% | −574.5% | −1.4% | ||||
| Dividends paid | −4.5 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.7 | 3.8 | 7.2 | 4.7 | 3.6 | 3.8 | 23.7 | 5.7 | 32.6 | 22.4 |
| Total debt | n/a | n/a | n/a | n/a | 4.7 | 7.7 | 7.0 | 4.3 | 4.6 | 5.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −1.0 | −4.0 | 16.6 | 1.4 | 28.0 | 17.4 |
| Shareholders’ equity | 2.3 | 5.2 | 17.2 | 33.1 | 38.0 | 49.3 | 48.9 | 69.7 | 84.1 | 89.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.12 | 0.16 | 0.14 | 0.06 | 0.06 | 0.06 |
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 | ||||||||||
| 2.7 | 3.8 | 7.2 | 4.7 | 3.6 | 3.8 | 23.7 | 5.7 | 32.6 | 22.4 | |
| 0.0 | 0.3 | 0.5 | 1.2 | 0.8 | 7.5 | 8.3 | 9.4 | 10.2 | 10.4 | |
| n/a | n/a | n/a | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.3 | 2.3 | |
| 3.8 | 6.0 | 18.2 | 538.1 | 1,373.0 | 1,404.2 | 728.0 | 801.8 | 519.7 | 759.0 | |
| Growth | +57.9% | +201.7% | +2,860.2% | +155.2% | +2.3% | −48.2% | +10.1% | −35.2% | +46.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 1.0 | 1.0 | 1.1 | 0.1 | 0.5 | 1.0 | |
| n/a | n/a | n/a | n/a | 3.7 | 6.7 | 6.0 | 4.2 | 4.1 | 4.0 | |
| calc | n/a | n/a | n/a | n/a | 4.7 | 7.7 | 7.0 | 4.3 | 4.6 | 5.0 |
| 1.6 | 0.8 | 1.0 | 504.9 | 1,335.0 | 1,353.7 | 678.1 | 731.1 | 434.6 | 669.9 | |
| Equity | ||||||||||
| −4.9 | −2.7 | 9.3 | 12.9 | 15.9 | 21.0 | 19.0 | 26.8 | 40.1 | 45.2 | |
| 2.3 | 5.2 | 17.2 | 33.1 | 38.0 | 49.3 | 48.9 | 69.7 | 84.1 | 89.2 | |
| Growth | +131.3% | +229.5% | +92.9% | +14.6% | +29.7% | −0.6% | +42.4% | +20.6% | +6.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −1.0 | −4.0 | 16.6 | 1.4 | 28.0 | 17.4 |
| 22.1 | 27.2 | 27.2 | 30.5 | 31.0 | 32.4 | 32.5 | 39.6 | 40.1 | 40.4 | |
| calc | 0.10 | 0.19 | 0.63 | 1.09 | 1.23 | 1.52 | 1.51 | 1.76 | 2.10 | 2.20 |
Lines marked calc are worked out here from filed figures; point at one for how.