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 | 95.8 | 106.5 | 87.7 | 97.5 | 75.4 | 78.0 | 84.6 | 113.8 | 152.1 | 178.0 |
| Growth | +11.2% | −17.7% | +11.1% | −22.7% | +3.5% | +8.4% | +34.6% | +33.7% | +17.0% | |
| Operating income | 4.1 | 5.3 | −5.2 | 2.6 | −4.0 | −4.0 | −1.8 | 6.1 | 12.5 | 18.8 |
| Net income | n/a | n/a | −4.4 | 0.8 | −5.3 | −3.6 | −1.6 | 4.7 | 11.2 | 16.8 |
| Growth | −761.2% | +139.0% | +50.6% | |||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.60 | −0.40 | −0.18 | 0.51 | 1.00 | 1.37 |
| Growth | +96.1% | +37.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.9% | 19.2% | 9.1% | 15.7% | 11.2% | 14.5% | 18.8% | 19.7% | 21.7% | 24.8% |
| Operating margin | 4.3% | 5.0% | −5.9% | 2.7% | −5.4% | −5.2% | −2.1% | 5.3% | 8.2% | 10.6% |
| Net margin | n/a | n/a | −5.0% | 0.8% | −7.1% | −4.6% | −1.8% | 4.1% | 7.3% | 9.4% |
| Free cash flow margin | −0.2% | −1.0% | −2.4% | 0.3% | 2.7% | −23.7% | −24.9% | −2.5% | −7.2% | 2.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.5 | 2.5 | 2.2 | 3.6 | 5.9 | −2.3 | −4.9 | 2.3 | −5.8 | 15.0 |
| Capital expenditure | −5.7 | −3.5 | −4.3 | −3.3 | −3.9 | −16.2 | −16.2 | −5.1 | −5.1 | −11.0 |
| Free cash flow | −0.2 | −1.0 | −2.1 | 0.3 | 2.1 | −18.5 | −21.1 | −2.8 | −10.9 | 4.0 |
| Growth | +533.6% | −1,001.9% | ||||||||
| Dividends paid | −3.0 | −3.0 | 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 | 21.4 | 17.5 | 16.0 | 16.0 | 24.1 | 12.9 | 7.7 | 16.0 | 7.1 | 51.3 |
| Total debt | n/a | n/a | n/a | n/a | 5.0 | 6.7 | 21.3 | 15.1 | 13.0 | 11.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 19.2 | 6.2 | −13.6 | 0.9 | −5.9 | 39.5 |
| Shareholders’ equity | 88.7 | 88.6 | 84.3 | 85.4 | 80.3 | 76.8 | 75.6 | 90.7 | 112.0 | 176.4 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.06 | 0.09 | 0.28 | 0.17 | 0.12 | 0.07 |
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 | ||||||||||
| 21.4 | 17.5 | 16.0 | 16.0 | 24.1 | 12.9 | 7.7 | 16.0 | 7.1 | 51.3 | |
| 21.6 | 25.7 | 19.3 | 20.3 | 11.4 | 13.9 | 15.6 | 20.0 | 29.7 | 33.4 | |
| 39.3 | 38.6 | 38.6 | 43.3 | 41.2 | 41.0 | 45.8 | 51.3 | 68.5 | 75.5 | |
| 21.3 | 21.3 | 21.4 | 20.6 | 25.7 | 30.5 | 43.4 | 42.6 | 41.6 | 46.9 | |
| 112.0 | 112.0 | 103.3 | 114.7 | 116.1 | 110.8 | 126.7 | 145.6 | 163.4 | 226.7 | |
| Growth | +0.0% | −7.8% | +11.0% | +1.3% | −4.6% | +14.3% | +14.9% | +12.2% | +38.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 1.5 | 0.7 | 1.9 | 2.2 | 2.1 | 2.2 | |
| n/a | n/a | n/a | n/a | 3.5 | 6.0 | 19.4 | 12.9 | 10.9 | 9.5 | |
| calc | n/a | n/a | n/a | n/a | 5.0 | 6.7 | 21.3 | 15.1 | 13.0 | 11.7 |
| 23.3 | 23.4 | 19.0 | 29.3 | 35.8 | 34.0 | 51.1 | 54.9 | 51.4 | 50.3 | |
| Equity | ||||||||||
| 23.3 | 22.7 | 18.2 | 19.1 | 13.7 | 10.2 | 8.6 | 13.3 | 24.4 | 41.3 | |
| 88.7 | 88.6 | 84.3 | 85.4 | 80.3 | 76.8 | 75.6 | 90.7 | 112.0 | 176.4 | |
| Growth | −0.1% | −4.8% | +1.3% | −6.0% | −4.4% | −1.6% | +20.0% | +23.5% | +57.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 19.2 | 6.2 | −13.6 | 0.9 | −5.9 | 39.5 |
| 8.8 | 8.8 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 10.1 | 10.9 | 13.0 | |
| calc | 10.04 | 10.01 | 9.50 | 9.62 | 9.05 | 8.65 | 8.48 | 8.98 | 10.23 | 13.59 |
Lines marked calc are worked out here from filed figures; point at one for how.