Closing prices at the end of each trading day, from 11 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 158.4 | 150.0 | 144.6 | 170.1 | 268.0 | 293.6 | 163.1 | 195.9 | 215.9 |
| Growth | −5.3% | −3.6% | +17.7% | +57.6% | +9.5% | −44.4% | +20.1% | +10.2% | |
| Operating income | −1.2 | −6.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | −4.8 | −7.5 | 2.3 | 11.6 | −9.1 | −101.1 | −34.8 | −35.9 | 32.4 |
| Growth | +399.3% | −178.2% | |||||||
| EPS, diluted | −0.12 | −0.17 | 0.05 | 0.19 | −0.11 | −1.13 | −0.32 | −0.32 | 0.27 |
| Growth | +280.0% | −157.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.8% | 6.2% | −5.1% | 6.4% | 16.9% | 9.4% | 29.4% | 23.4% | 40.6% |
| Operating margin | −0.7% | −4.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −3.0% | −5.0% | 1.6% | 6.8% | −3.4% | −34.5% | −21.3% | −18.3% | 15.0% |
| Free cash flow margin | −0.6% | −5.2% | −11.5% | 1.3% | −22.8% | −11.6% | 1.0% | 1.6% | 18.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.7 | −4.7 | −14.4 | 5.7 | −39.6 | −19.9 | 5.3 | 10.3 | 58.1 |
| Capital expenditure | −1.7 | −3.1 | −2.3 | −3.4 | −21.7 | −14.3 | −3.6 | −7.2 | −18.2 |
| Free cash flow | −1.0 | −7.8 | −16.7 | 2.3 | −61.2 | −34.2 | 1.7 | 3.2 | 39.9 |
| Growth | −2,810.2% | +85.9% | +1,154.5% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | −5.0 | n/a | n/a | n/a | −3.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.1 | 11.9 | 12.0 | 21.6 | 53.4 | 16.7 | 30.3 | 24.6 | 81.2 |
| Total debt | 38.4 | 35.7 | 32.4 | 64.1 | 61.8 | 53.5 | 48.1 | 40.6 | 33.7 |
| Net cash (debt) | −31.3 | −23.8 | −20.4 | −42.4 | −8.4 | −36.8 | −17.8 | −15.9 | 47.5 |
| Shareholders’ equity | 66.9 | 84.4 | 126.5 | 205.3 | 408.4 | 303.1 | 299.6 | 254.0 | 299.9 |
| Debt to equity | 0.57 | 0.42 | 0.26 | 0.31 | 0.15 | 0.18 | 0.16 | 0.16 | 0.11 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 0.7 | −4.7 | −14.4 | 5.7 | −39.6 | −19.9 | 5.3 | 10.3 | 58.1 | |
| Growth | −799.1% | −796.8% | +94.7% | +461.6% | |||||
| 7.7 | 7.0 | 7.4 | 6.8 | 12.7 | 13.1 | 14.1 | 16.7 | 16.4 | |
| Investment | |||||||||
| −1.7 | −3.1 | −2.3 | −3.4 | −21.7 | −14.3 | −3.6 | −7.2 | −18.2 | |
| calc | −1.0 | −7.8 | −16.7 | 2.3 | −61.2 | −34.2 | 1.7 | 3.2 | 39.9 |
| Growth | −2,810.2% | +85.9% | +1,154.5% | ||||||
| calc | −0.03 | −0.18 | −0.33 | 0.04 | −0.75 | −0.38 | 0.02 | 0.03 | 0.34 |
| −1.7 | −13.5 | −16.8 | −51.2 | −63.5 | −20.9 | −6.2 | −10.2 | n/a | |
| Financing | |||||||||
| 2.8 | 23.0 | 31.4 | 58.6 | 135.9 | 4.5 | 14.1 | −9.5 | n/a | |
| n/a | n/a | n/a | n/a | −5.0 | n/a | n/a | n/a | −3.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.