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 | n/a | 59.6 | 66.9 | 93.8 | 101.4 | 169.2 | 200.9 | 161.3 | 140.1 | 172.2 |
| Growth | +12.3% | +40.2% | +8.1% | +66.8% | +18.7% | −19.7% | −13.2% | +22.9% | ||
| Operating income | −7.6 | −1.8 | −5.2 | −1.7 | −2.6 | 4.4 | 9.3 | 1.4 | −3.8 | −3.7 |
| Net income | −8.8 | −2.9 | 7.9 | −1.0 | −1.2 | 3.2 | 7.1 | 2.2 | −4.8 | −5.9 |
| Growth | −112.1% | +120.9% | −69.2% | −317.0% | ||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.43 | 1.07 | 2.27 | 0.70 | −1.59 | −1.85 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 70.6% | 62.9% | n/a | n/a | n/a | n/a | n/a | 50.1% | 46.4% |
| Operating margin | n/a | −3.0% | −7.8% | −1.8% | −2.6% | 2.6% | 4.6% | 0.9% | −2.7% | −2.1% |
| Net margin | n/a | −4.9% | 11.8% | −1.0% | −1.2% | 1.9% | 3.5% | 1.4% | −3.4% | −3.4% |
| Free cash flow margin | n/a | 1.2% | −23.9% | −5.2% | −1.4% | 1.3% | 4.5% | 0.1% | −2.0% | −5.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.4 | 2.2 | −15.5 | −4.8 | −1.4 | 2.5 | 9.5 | 0.3 | −2.8 | −7.3 |
| Capital expenditure | −2.8 | −1.5 | −0.5 | −0.1 | −0.0 | −0.3 | −0.5 | −0.1 | −0.0 | −1.7 |
| Free cash flow | −12.2 | 0.7 | −16.0 | −4.9 | −1.4 | 2.2 | 8.9 | 0.2 | −2.8 | −9.0 |
| Growth | −2,282.7% | +302.4% | −97.6% | −1,398.6% | ||||||
| Buybacks | −5.1 | −0.9 | −0.2 | −4.5 | −2.2 | 0.0 | −1.1 | −1.0 | −2.8 | −2.6 |
| Dividends paid | −3.4 | 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 | 21.3 | 5.6 | 40.6 | 31.2 | 25.8 | 21.7 | 27.1 | 22.6 | 17.0 | 10.3 |
| Total debt | n/a | n/a | n/a | 0.0 | n/a | 1.3 | n/a | n/a | 0.0 | 6.1 |
| Net cash (debt) | n/a | n/a | n/a | 31.2 | n/a | 20.5 | n/a | n/a | 17.0 | 4.2 |
| Shareholders’ equity | 41.9 | 43.2 | 40.5 | 36.0 | 34.3 | 39.3 | 45.8 | 48.6 | 40.4 | 65.7 |
| Debt to equity | n/a | n/a | n/a | 0.00 | n/a | 0.03 | n/a | n/a | 0.00 | 0.09 |
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 | ||||||||||
| n/a | 70.6% | 62.9% | n/a | n/a | n/a | n/a | n/a | 50.1% | 46.4% | |
| n/a | −3.0% | −7.8% | −1.8% | −2.6% | 2.6% | 4.6% | 0.9% | −2.7% | −2.1% | |
| n/a | −3.3% | −7.7% | −1.5% | −0.7% | 2.6% | 4.7% | 1.6% | −2.5% | −2.2% | |
| n/a | −4.9% | 11.8% | −1.0% | −1.2% | 1.9% | 3.5% | 1.4% | −3.4% | −3.4% | |
| n/a | 1.2% | −23.9% | −5.2% | −1.4% | 1.3% | 4.5% | 0.1% | −2.0% | −5.2% | |
| Spending | ||||||||||
| n/a | 13.4% | 14.5% | 8.7% | 6.5% | 4.8% | 5.1% | 6.8% | 7.6% | 8.6% | |
| n/a | 2.5% | 0.7% | 0.1% | 0.0% | 0.2% | 0.3% | 0.1% | 0.0% | 1.0% | |
| n/a | n/a | n/a | n/a | n/a | 25.7% | 24.6% | 14.4% | n/a | n/a | |
| Returns | ||||||||||
| −21.0% | −6.8% | 19.4% | −2.7% | −3.6% | 8.2% | 15.6% | 4.5% | −11.8% | −9.0% | |
| −8.6% | −2.6% | 14.8% | −2.0% | −2.7% | 5.3% | 10.5% | 3.6% | −9.1% | −5.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.00 | n/a | 0.03 | n/a | n/a | 0.00 | 0.09 | |
| 58.9% | 61.3% | 23.9% | 22.8% | 24.5% | 35.8% | 32.6% | 20.3% | 23.1% | 42.0% | |
| n/a | 117.2% | n/a | n/a | n/a | 0.0% | 12.6% | 444.0% | n/a | n/a | |