Closing prices at the end of each trading day, from 4 Oct 2023. 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 | 22.4 | 37.5 | 26.0 | 30.7 | 36.7 | 56.2 | 41.5 | 1.2 | 3.6 | 2.2 |
| Growth | +67.5% | −30.7% | +18.3% | +19.4% | +53.0% | −26.1% | −97.1% | +200.8% | −40.5% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 14.7 | 11.6 | 20.3 |
| Net income | 28.9 | 3.0 | 6.2 | 23.8 | 5.2 | 25.9 | 13.5 | 15.9 | 13.5 | −2.5 |
| Growth | −89.5% | +103.3% | +284.6% | −78.2% | +398.4% | −48.0% | +17.8% | −15.1% | −118.8% | |
| EPS, diluted | 2.22 | 0.23 | 0.47 | 1.85 | 0.40 | 2.02 | 1.05 | 1.25 | 1.09 | −0.21 |
| Growth | −89.6% | +104.3% | +293.6% | −78.4% | +405.0% | −48.0% | +19.0% | −12.8% | −119.3% |
| 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 | 1,218.8% | 320.4% | 941.7% |
| Net margin | 129.1% | 8.1% | 23.8% | 77.5% | 14.2% | 46.2% | 32.5% | 1,321.7% | 373.0% | −117.6% |
| Free cash flow margin | n/a | n/a | n/a | 60.1% | 41.8% | 59.2% | 19.1% | 1,197.3% | 633.6% | 1,243.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.6 | 19.5 | 19.6 | 18.5 | 19.3 | 34.3 | 8.2 | 14.9 | 23.0 | 27.3 |
| Capital expenditure | n/a | n/a | n/a | −0.0 | −3.9 | −1.1 | −0.3 | −0.5 | −0.1 | −0.5 |
| Free cash flow | n/a | n/a | n/a | 18.5 | 15.3 | 33.2 | 7.9 | 14.4 | 22.9 | 26.8 |
| Growth | −17.1% | +116.7% | −76.2% | +82.1% | +59.2% | +16.9% | ||||
| Buybacks | n/a | n/a | −1.4 | −0.9 | −2.0 | n/a | −1.1 | −6.3 | −6.0 | −3.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 32.2 | 30.6 | 20.2 | 11.2 | 3.0 | 42.9 | 6.2 | 4.5 | 5.9 | 42.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 33.0 | 33.0 | 33.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −28.5 | −27.0 | 9.8 |
| Shareholders’ equity | 204.3 | 208.0 | 213.1 | 236.5 | 240.5 | 267.2 | 279.9 | 280.3 | 288.7 | 235.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.12 | 0.11 | 0.14 |
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 | ||||||||||
| 32.2 | 30.6 | 20.2 | 11.2 | 3.0 | 42.9 | 6.2 | 4.5 | 5.9 | 42.8 | |
| n/a | n/a | 0.0 | 1.3 | 5.2 | 5.8 | 5.8 | 5.4 | 5.4 | 0.0 | |
| n/a | n/a | n/a | 8.4 | 8.4 | 8.4 | 8.4 | n/a | n/a | n/a | |
| 208.9 | 209.9 | 215.7 | 254.4 | 273.9 | 282.7 | 299.6 | 334.3 | 332.2 | 272.4 | |
| Growth | +0.5% | +2.8% | +17.9% | +7.7% | +3.2% | +6.0% | +11.6% | −0.6% | −18.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 33.0 | 33.0 | 33.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 33.0 | 33.0 | 33.0 |
| 0.9 | 1.9 | 2.6 | 17.8 | 33.4 | 15.4 | 19.7 | 53.9 | 43.5 | 37.3 | |
| Equity | ||||||||||
| −4,228.9 | −4,225.9 | −4,219.5 | −4,195.6 | −4,190.4 | −4,164.5 | −4,151.0 | −4,144.8 | −4,131.3 | −4,182.9 | |
| 204.3 | 208.0 | 213.1 | 236.5 | 240.5 | 267.2 | 279.9 | 280.3 | 288.7 | 235.1 | |
| Growth | +1.8% | +2.5% | +11.0% | +1.7% | +11.1% | +4.7% | +0.1% | +3.0% | −18.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −28.5 | −27.0 | 9.8 |
| 13.1 | 13.1 | 12.9 | 12.9 | 12.8 | 12.8 | 12.8 | 12.5 | 12.2 | 12.1 | |
| calc | 15.54 | 15.93 | 16.47 | 18.31 | 18.80 | 20.82 | 21.80 | 22.43 | 23.64 | 19.44 |
Lines marked calc are worked out here from filed figures; point at one for how.