Closing prices at the end of each trading day, from 10 Jun 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 126.4 | 158.4 | 89.6 | 73.8 | 71.5 | 85.6 | 91.6 | 81.4 |
| Growth | +25.3% | −43.4% | −17.6% | −3.2% | +19.8% | +7.1% | −11.1% | |
| Operating income | −23.2 | 5.5 | −63.0 | −45.9 | −19.2 | 2.6 | 4.4 | 8.0 |
| Net income | −26.6 | 5.2 | −63.4 | −46.0 | −19.9 | 2.8 | 4.6 | 6.3 |
| Growth | −1,317.9% | +62.1% | +38.2% | |||||
| EPS, diluted | n/a | n/a | −0.25 | −0.16 | −0.06 | 0.01 | 0.01 | 0.02 |
| Growth | +0.0% | +100.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.5% | 41.0% | 31.6% | 29.6% | 45.5% | 49.0% | 48.4% | 52.4% |
| Operating margin | −18.3% | 3.5% | −70.3% | −62.2% | −26.9% | 3.0% | 4.8% | 9.8% |
| Net margin | −21.0% | 3.3% | −70.8% | −62.4% | −27.8% | 3.3% | 5.0% | 7.7% |
| Free cash flow margin | −19.0% | 1.9% | −3.7% | −30.5% | 5.6% | 5.2% | 5.7% | 2.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −19.5 | 5.8 | −2.0 | −21.7 | 4.4 | 6.5 | 9.2 | 3.2 |
| Capital expenditure | −4.5 | −2.8 | −1.3 | −0.8 | −0.4 | −2.1 | −4.0 | −0.9 |
| Free cash flow | −24.0 | 3.0 | −3.3 | −22.5 | 4.0 | 4.4 | 5.2 | 2.3 |
| Growth | −209.3% | +11.2% | +16.8% | −56.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 37.3 | 22.0 | 7.9 | 14.9 | 23.4 | 30.1 | 32.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 31.1 |
| Shareholders’ equity | 16.6 | 19.5 | 56.4 | 20.1 | 9.3 | 16.1 | 21.6 | 28.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.06 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| n/a | 37.3 | 22.0 | 7.9 | 14.9 | 23.4 | 30.1 | 32.8 | |
| n/a | 25.8 | 6.7 | 14.9 | 6.0 | 6.5 | 7.9 | 4.4 | |
| n/a | 10.5 | 5.8 | 6.1 | 3.6 | 2.2 | 1.3 | 4.4 | |
| n/a | 3.8 | 3.0 | 1.8 | 1.2 | 2.4 | 4.0 | 2.2 | |
| n/a | 90.1 | 97.3 | 67.1 | 45.9 | 56.6 | 65.0 | 67.8 | |
| Growth | +7.9% | −31.0% | −31.6% | +23.2% | +14.8% | +4.4% | ||
| Liabilities | ||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.6 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.7 |
| n/a | 47.7 | 40.9 | 47.0 | 36.6 | 40.6 | 43.4 | 39.0 | |
| Equity | ||||||||
| n/a | −100.1 | −163.5 | −209.5 | −229.4 | −226.6 | −222.0 | −215.7 | |
| 16.6 | 19.5 | 56.4 | 20.1 | 9.3 | 16.1 | 21.6 | 28.8 | |
| Growth | +17.3% | +189.7% | −64.4% | −53.8% | +72.8% | +34.7% | +33.2% | |
| Per share and net cash | ||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 31.1 |
| 228.7 | 232.5 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.07 | 0.08 | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.