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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 166.1 | 181.1 | 185.6 | 198.2 | 195.3 | 199.6 | 187.9 | 186.8 | 188.2 |
| Growth | +9.1% | +2.5% | +6.8% | −1.4% | +2.2% | −5.9% | −0.6% | +0.8% | |
| Operating income | 0.9 | −3.8 | −3.9 | −7.5 | 11.5 | −1.5 | 9.6 | 1.5 | −5.0 |
| Net income | 2.6 | 4.5 | −0.7 | −0.4 | 12.2 | 4.3 | 1.5 | −0.2 | −4.3 |
| Growth | +71.8% | −115.5% | −64.8% | −64.4% | −111.2% | ||||
| EPS, diluted | n/a | n/a | n/a | −0.04 | 0.56 | 0.19 | 0.06 | −0.03 | −0.23 |
| Growth | −66.1% | −68.4% | −150.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 0.6% | −2.1% | −2.1% | −3.8% | 5.9% | −0.7% | 5.1% | 0.8% | −2.6% |
| Net margin | 1.6% | 2.5% | −0.4% | −0.2% | 6.2% | 2.1% | 0.8% | −0.1% | −2.3% |
| Free cash flow margin | 0.6% | 6.7% | 2.3% | −0.9% | 4.5% | 0.5% | 3.4% | 1.4% | 2.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.3 | 12.2 | 4.5 | −1.8 | 9.0 | 1.1 | 6.5 | 2.6 | 4.8 |
| Capital expenditure | −0.4 | −0.1 | −0.3 | −0.1 | −0.2 | −0.1 | −0.1 | −0.1 | −0.2 |
| Free cash flow | 0.9 | 12.1 | 4.2 | −1.9 | 8.7 | 1.0 | 6.3 | 2.5 | 4.6 |
| Growth | +1,211.5% | −65.4% | −144.9% | −88.8% | +545.0% | −59.8% | +80.0% | ||
| Buybacks | −0.7 | −0.7 | −0.6 | −0.1 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | −0.4 | −0.4 | −0.4 | −0.4 | 0.0 | −0.4 | −0.4 | −0.4 | −0.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.3 | 24.5 | 12.6 | 12.9 | 19.3 | 24.8 | 28.9 | 28.3 | 35.6 |
| Shareholders’ equity | 105.5 | 113.0 | 101.4 | 118.4 | 145.1 | 141.3 | 102.2 | 107.3 | 99.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 13.3 | 24.5 | 12.6 | 12.9 | 19.3 | 24.8 | 28.9 | 28.3 | 35.6 | |
| 318.6 | 343.2 | 344.3 | 377.6 | 405.2 | 402.3 | 367.1 | 381.3 | 393.4 | |
| Growth | +7.7% | +0.3% | +9.7% | +7.3% | −0.7% | −8.8% | +3.9% | +3.2% | |
| Liabilities | |||||||||
| 213.1 | 230.3 | 242.9 | 259.2 | 260.1 | 261.0 | 264.9 | 274.0 | 293.8 | |
| Equity | |||||||||
| 27.3 | 31.0 | 37.2 | 36.0 | 47.8 | 51.3 | 52.0 | 50.9 | 45.9 | |
| 105.5 | 113.0 | 101.4 | 118.4 | 145.1 | 141.3 | 102.2 | 107.3 | 99.6 | |
| Growth | +7.1% | −10.3% | +16.8% | +22.5% | −2.6% | −27.7% | +5.0% | −7.1% | |
| Per share and net cash | |||||||||
| 20.4 | 20.4 | 20.2 | 20.5 | 20.4 | 20.4 | 20.4 | 20.4 | 20.4 | |
| calc | 5.16 | 5.52 | 5.03 | 5.78 | 7.11 | 6.93 | 5.01 | 5.26 | 4.88 |
Lines marked calc are worked out here from filed figures; point at one for how.