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 | 84.5 | 109.3 | 143.8 | 189.5 | 187.1 | 208.1 | 246.8 | 274.4 | 293.0 | 329.5 |
| Growth | +29.3% | +31.5% | +31.8% | −1.2% | +11.2% | +18.6% | +11.2% | +6.8% | +12.5% | |
| Operating income | 4.3 | 3.9 | 3.0 | 10.5 | −3.6 | −1.8 | −12.8 | 18.0 | 22.2 | 29.3 |
| Net income | 2.9 | 5.9 | 6.6 | 11.0 | −0.6 | −11.8 | −17.9 | 28.5 | 17.0 | 19.1 |
| Growth | +103.4% | +13.1% | +65.7% | −105.7% | −40.5% | +12.5% | ||||
| EPS, diluted | 0.15 | 0.31 | 0.34 | 0.56 | −0.03 | −0.60 | −0.89 | 1.23 | 0.70 | 0.82 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 72.9% | 73.4% | 71.1% | 70.8% | 71.0% | 71.2% | 71.3% | 71.1% | 74.0% | 75.9% |
| Operating margin | 5.1% | 3.6% | 2.1% | 5.5% | −1.9% | −0.8% | −5.2% | 6.6% | 7.6% | 8.9% |
| Net margin | 3.4% | 5.4% | 4.6% | 5.8% | −0.3% | −5.7% | −7.2% | 10.4% | 5.8% | 5.8% |
| Free cash flow margin | 7.4% | 0.4% | 3.3% | −1.5% | 0.4% | 0.3% | 1.4% | 12.2% | 13.1% | 12.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.0 | 4.2 | 9.0 | 2.5 | 2.8 | 2.6 | 5.2 | 35.9 | 40.7 | 42.8 |
| Capital expenditure | −0.8 | −3.7 | −4.2 | −5.4 | −2.1 | −2.1 | −1.8 | −2.3 | −2.4 | −2.4 |
| Free cash flow | 6.3 | 0.4 | 4.8 | −2.9 | 0.7 | 0.5 | 3.4 | 33.5 | 38.3 | 40.4 |
| Growth | −92.9% | +978.7% | −161.0% | −28.2% | +549.4% | +877.9% | +14.1% | +5.7% | ||
| Buybacks | n/a | −0.5 | n/a | n/a | n/a | n/a | n/a | n/a | −3.5 | −26.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 30.7 | 24.0 | 20.1 | 22.8 | 47.9 | 28.2 | 21.9 | 61.0 | 94.4 | 83.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 83.4 |
| Shareholders’ equity | 59.6 | 72.8 | 89.3 | 112.6 | 124.8 | 128.2 | 121.4 | 193.6 | 216.6 | 218.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 |
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 | ||||||||||
| 72.9% | 73.4% | 71.1% | 70.8% | 71.0% | 71.2% | 71.3% | 71.1% | 74.0% | 75.9% | |
| 5.1% | 3.6% | 2.1% | 5.5% | −1.9% | −0.8% | −5.2% | 6.6% | 7.6% | 8.9% | |
| 5.1% | 3.8% | 2.4% | 5.9% | −1.2% | −1.1% | −6.3% | 5.7% | 8.0% | 9.5% | |
| 3.4% | 5.4% | 4.6% | 5.8% | −0.3% | −5.7% | −7.2% | 10.4% | 5.8% | 5.8% | |
| 7.4% | 0.4% | 3.3% | −1.5% | 0.4% | 0.3% | 1.4% | 12.2% | 13.1% | 12.3% | |
| Spending | ||||||||||
| 5.3% | 4.6% | 3.7% | 2.7% | 2.8% | 2.7% | 2.9% | 2.9% | 3.0% | 2.6% | |
| 22.5% | 24.6% | 23.4% | 20.8% | 27.4% | 27.3% | 24.6% | 22.6% | 24.3% | 26.9% | |
| 0.9% | 3.4% | 2.9% | 2.9% | 1.1% | 1.0% | 0.7% | 0.8% | 0.8% | 0.7% | |
| 33.2% | −39.7% | −90.5% | 1.4% | n/a | n/a | n/a | −80.8% | 27.8% | 39.1% | |
| Returns | ||||||||||
| 4.8% | 8.0% | 7.4% | 9.7% | −0.5% | −9.2% | −14.7% | 14.7% | 7.8% | 8.7% | |
| 3.9% | 6.6% | 6.2% | 7.2% | −0.4% | −4.8% | −7.0% | 10.1% | 5.7% | 7.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | |
| 19.3% | 17.7% | 16.6% | 25.8% | 28.3% | 47.5% | 52.4% | 31.2% | 27.3% | 20.1% | |
| n/a | 110.5% | n/a | n/a | n/a | n/a | n/a | n/a | 9.2% | 65.7% | |