Closing prices at the end of each trading day, from 25 Sep 2017. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 40.0 | 31.3 | 40.7 | 37.9 | 12.0 | 14.9 | 14.2 |
| Growth | −21.6% | +29.8% | −6.8% | −68.3% | +24.1% | −4.9% | |
| Operating income | 17.0 | 11.9 | 12.6 | 11.4 | 12.7 | 9.3 | 10.0 |
| Net income | 13.7 | 8.9 | 17.4 | 8.7 | 8.3 | 6.0 | 7.2 |
| Growth | −34.9% | +94.7% | −49.8% | −5.3% | −27.0% | +18.7% | |
| EPS, diluted | 0.49 | 0.31 | 0.55 | 4.73 | 0.89 | 0.52 | 0.60 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 49.3% | 49.8% | 45.3% | 37.0% | 142.8% | 91.1% | 101.2% |
| Operating margin | 42.5% | 37.9% | 31.0% | 30.1% | 105.1% | 62.4% | 70.2% |
| Net margin | 34.3% | 28.5% | 42.7% | 23.0% | 68.7% | 40.4% | 50.4% |
| Free cash flow margin | 25.4% | n/a | 5.8% | n/a | 86.9% | 5.3% | 49.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.2 | 13.0 | 14.1 | 8.6 | 12.7 | 1.1 | 7.4 |
| Capital expenditure | −0.0 | n/a | −11.7 | n/a | −2.3 | −0.3 | −0.3 |
| Free cash flow | 10.2 | n/a | 2.4 | n/a | 10.5 | 0.8 | 7.1 |
| Growth | −92.4% | +786.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 14.3 | 24.0 | 46.2 | 51.3 | 98.0 | 103.8 | 118.4 |
| Shareholders’ equity | 31.7 | 44.4 | 64.3 | 68.8 | 112.9 | 124.6 | 137.4 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 49.3% | 49.8% | 45.3% | 37.0% | 142.8% | 91.1% | 101.2% | |
| 42.5% | 37.9% | 31.0% | 30.1% | 105.1% | 62.4% | 70.2% | |
| 41.1% | 33.4% | 53.6% | 31.9% | 102.6% | 58.2% | 71.5% | |
| 34.3% | 28.5% | 42.7% | 23.0% | 68.7% | 40.4% | 50.4% | |
| 25.4% | n/a | 5.8% | n/a | 86.9% | 5.3% | 49.8% | |
| Spending | |||||||
| 0.3% | 0.2% | 0.2% | 0.2% | 0.7% | n/a | n/a | |
| 5.8% | 7.4% | 4.8% | 3.3% | 32.0% | 23.7% | 27.0% | |
| 0.0% | n/a | 28.7% | n/a | 18.8% | 1.8% | 2.3% | |
| 16.6% | 14.8% | 20.2% | 27.7% | 33.1% | 30.6% | 29.5% | |
| Returns | |||||||
| 43.3% | 20.1% | 27.0% | 12.7% | 7.3% | 4.8% | 5.2% | |
| 32.9% | 19.0% | 25.3% | 11.9% | 6.9% | 4.7% | 5.1% | |
| Balance and payout | |||||||
| 24.1% | 5.8% | 6.4% | 5.8% | 5.6% | 2.7% | 2.3% | |