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 | 174.0 | 149.1 | 287.4 | 234.7 | 360.1 | 366.4 | 240.2 | 258.1 | 372.8 | 319.9 |
| Growth | −14.3% | +92.7% | −18.4% | +53.5% | +1.7% | −34.4% | +7.5% | +44.4% | −14.2% | |
| Operating income | −77.7 | 4.8 | 54.0 | 10.4 | 49.2 | 20.4 | −51.5 | −16.4 | 20.0 | 27.5 |
| Net income | −87.2 | −3.2 | 39.2 | 17.9 | 38.7 | 17.7 | −59.5 | −17.7 | 16.2 | 15.7 |
| Growth | −54.2% | +115.9% | −54.3% | −436.0% | −2.8% | |||||
| EPS, diluted | −7.18 | −0.26 | 2.74 | 1.04 | 2.37 | 0.97 | −3.62 | −1.03 | 0.78 | 0.77 |
| Growth | −62.0% | +127.9% | −59.1% | −473.2% | −1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.5% | 34.2% | 37.8% | 33.5% | 37.2% | 35.0% | 20.5% | 29.3% | 34.6% | 37.3% |
| Operating margin | −44.7% | 3.2% | 18.8% | 4.4% | 13.7% | 5.6% | −21.4% | −6.4% | 5.4% | 8.6% |
| Net margin | −50.1% | −2.2% | 13.6% | 7.6% | 10.8% | 4.8% | −24.8% | −6.8% | 4.3% | 4.9% |
| Free cash flow margin | −2.9% | −0.7% | 12.9% | 16.0% | 12.6% | −1.6% | −18.9% | 9.6% | 0.2% | 10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.8 | 3.4 | 42.2 | 39.4 | 51.0 | −0.3 | −41.8 | 27.0 | 5.8 | 35.5 |
| Capital expenditure | −3.2 | −4.4 | −5.1 | −1.9 | −5.7 | −5.6 | −3.5 | −2.2 | −4.9 | −1.4 |
| Free cash flow | −5.1 | −1.0 | 37.2 | 37.5 | 45.4 | −5.9 | −45.4 | 24.9 | 0.8 | 34.0 |
| Growth | +0.8% | +21.2% | −113.1% | −96.6% | +3,918.8% | |||||
| Buybacks | 0.0 | 0.0 | −0.2 | −2.5 | n/a | −4.9 | n/a | −1.0 | −27.8 | −19.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.2 | 5.2 | 7.1 | 8.2 | 46.7 | 37.7 | 11.4 | 18.7 | 13.0 | 17.0 |
| Total debt | 28.3 | 27.6 | 0.0 | n/a | n/a | n/a | n/a | n/a | 46.9 | 54.9 |
| Net cash (debt) | −22.1 | −22.4 | 7.1 | n/a | n/a | n/a | n/a | n/a | −33.9 | −37.9 |
| Shareholders’ equity | −20.7 | −22.2 | 37.5 | 63.4 | 116.4 | 141.4 | 88.9 | 85.1 | 120.6 | 128.5 |
| Debt to equity | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | 0.39 | 0.43 |
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 | ||||||||||
| 6.2 | 5.2 | 7.1 | 8.2 | 46.7 | 37.7 | 11.4 | 18.7 | 13.0 | 17.0 | |
| 54.6 | 50.5 | 52.8 | 44.5 | 43.9 | 36.0 | 43.3 | 54.4 | 93.1 | 76.8 | |
| 21.7 | 27.5 | 49.5 | 45.7 | 71.3 | 101.9 | 71.3 | 44.0 | 71.3 | 69.2 | |
| 4.3 | 4.7 | 5.9 | 4.0 | 6.6 | 7.0 | 6.4 | 4.8 | 5.8 | 3.0 | |
| 0.0 | 0.0 | 0.0 | 8.5 | 8.2 | 10.7 | 10.7 | 10.7 | 52.9 | 50.4 | |
| 94.8 | 94.3 | 121.9 | 131.4 | 203.5 | 230.5 | 163.4 | 150.0 | 298.9 | 269.1 | |
| Growth | −0.6% | +29.4% | +7.7% | +54.9% | +13.3% | −29.1% | −8.2% | +99.3% | −10.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.3 | 8.6 | |
| 28.3 | 27.6 | 0.0 | n/a | n/a | n/a | n/a | n/a | 45.6 | 46.3 | |
| calc | 28.3 | 27.6 | 0.0 | n/a | n/a | n/a | n/a | n/a | 46.9 | 54.9 |
| 115.5 | 116.4 | 84.4 | 68.0 | 87.1 | 89.1 | 74.4 | 64.9 | 178.3 | 140.6 | |
| Equity | ||||||||||
| −166.8 | −170.0 | −131.5 | −113.5 | −74.8 | −57.1 | −116.6 | −134.3 | −118.1 | −102.4 | |
| −20.7 | −22.2 | 37.5 | 63.4 | 116.4 | 141.4 | 88.9 | 85.1 | 120.6 | 128.5 | |
| Growth | +69.1% | +83.6% | +21.5% | −37.1% | −4.3% | +41.8% | +6.5% | |||
| Per share and net cash | ||||||||||
| calc | −22.1 | −22.4 | 7.1 | n/a | n/a | n/a | n/a | n/a | −33.9 | −37.9 |
| 49.3 | 12.3 | 14.3 | 14.5 | 15.5 | 16.2 | 16.6 | 17.5 | 20.0 | 19.2 | |
| calc | −0.42 | −1.79 | 2.63 | 4.38 | 7.52 | 8.74 | 5.37 | 4.85 | 6.04 | 6.70 |
Lines marked calc are worked out here from filed figures; point at one for how.