Closing prices at the end of each trading day, from 17 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 | 40.1 | 41.7 | 40.2 | 46.7 | 43.9 | 50.6 | 50.1 | 59.6 | 78.5 | 93.4 |
| Growth | +4.2% | −3.6% | +16.1% | −6.1% | +15.5% | −1.0% | +18.8% | +31.8% | +19.0% | |
| Operating income | 4.3 | 3.7 | 2.2 | 2.5 | 3.8 | 6.2 | 0.9 | 1.1 | 9.9 | 17.0 |
| Net income | 2.8 | 2.7 | 1.7 | 1.9 | 2.7 | 7.6 | 0.8 | 0.8 | 7.7 | 12.5 |
| Growth | −5.3% | −37.1% | +15.5% | +36.7% | +184.1% | −89.4% | −0.6% | +865.4% | +62.9% | |
| EPS, diluted | 0.56 | 0.53 | 0.33 | 0.38 | 0.51 | 1.45 | 0.15 | 0.15 | 1.45 | 2.36 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.8% | 27.5% | 26.1% | 21.4% | 25.2% | 28.5% | 18.9% | 17.9% | 25.5% | 27.9% |
| Operating margin | 10.8% | 8.9% | 5.5% | 5.5% | 8.6% | 12.2% | 1.7% | 1.9% | 12.6% | 18.2% |
| Net margin | 7.1% | 6.4% | 4.2% | 4.2% | 6.1% | 14.9% | 1.6% | 1.3% | 9.8% | 13.4% |
| Free cash flow margin | 0.6% | 0.4% | 8.1% | −1.2% | 11.1% | 7.4% | −18.1% | 4.6% | −1.3% | 5.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.0 | 2.9 | 8.5 | 3.9 | 7.5 | 9.1 | −6.3 | 7.7 | 5.2 | 14.3 |
| Capital expenditure | −3.7 | −2.7 | −5.2 | −4.5 | −2.6 | −5.4 | −2.7 | −5.0 | −6.2 | −9.3 |
| Free cash flow | 0.3 | 0.2 | 3.2 | −0.6 | 4.9 | 3.8 | −9.1 | 2.7 | −1.0 | 5.0 |
| Growth | −26.0% | +1,650.3% | −117.9% | −22.7% | −341.6% | −138.4% | ||||
| Dividends paid | 0.0 | −0.0 | −0.3 | −0.3 | −0.3 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.5 | 3.4 | n/a | 1.4 | 8.8 | 13.5 | 6.7 | 9.2 | 7.5 | 11.9 |
| Shareholders’ equity | 14.2 | 17.2 | 18.9 | 20.8 | 23.6 | 31.8 | 33.1 | 34.2 | 41.7 | 54.3 |
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 | ||||||||||
| 25.8% | 27.5% | 26.1% | 21.4% | 25.2% | 28.5% | 18.9% | 17.9% | 25.5% | 27.9% | |
| 10.8% | 8.9% | 5.5% | 5.5% | 8.6% | 12.2% | 1.7% | 1.9% | 12.6% | 18.2% | |
| 10.7% | 9.0% | 5.6% | 5.4% | 8.6% | 18.0% | 1.9% | 2.2% | 12.5% | 18.2% | |
| 7.1% | 6.4% | 4.2% | 4.2% | 6.1% | 14.9% | 1.6% | 1.3% | 9.8% | 13.4% | |
| 0.6% | 0.4% | 8.1% | −1.2% | 11.1% | 7.4% | −18.1% | 4.6% | −1.3% | 5.3% | |
| Spending | ||||||||||
| 9.7% | 12.6% | 14.1% | 10.5% | 11.4% | 10.7% | 11.1% | 10.1% | 8.3% | 6.1% | |
| 9.4% | 6.6% | 13.0% | 9.7% | 6.0% | 10.6% | 5.5% | 8.4% | 7.9% | 10.0% | |
| 34.0% | 28.3% | 25.3% | 22.0% | 29.7% | 16.8% | 15.3% | 39.9% | 21.8% | 26.5% | |
| Returns | ||||||||||
| 19.9% | 15.6% | 8.9% | 9.4% | 11.3% | 23.8% | 2.4% | 2.3% | 18.4% | 23.0% | |
| 12.1% | 9.2% | 4.1% | 4.6% | 5.7% | 14.2% | 1.5% | 1.3% | 11.3% | 14.3% | |
| Balance and payout | ||||||||||
| 39.2% | 41.1% | 54.4% | 50.6% | 49.1% | 40.4% | 39.1% | 44.3% | 38.6% | 38.1% | |
| 0.0% | 1.8% | 15.2% | 14.4% | 10.6% | 0.0% | n/a | n/a | n/a | n/a | |
| 0.0% | 26.5% | 7.9% | n/a | 5.8% | 0.0% | n/a | n/a | n/a | n/a | |