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 | 12.1 | 12.6 | 14.2 | 16.3 | 18.5 | 21.9 | 23.5 | 24.5 | 23.1 | 22.6 |
| Growth | +4.7% | +12.7% | +14.5% | +13.7% | +18.1% | +7.5% | +4.3% | −6.0% | −1.9% | |
| Operating income | 1.9 | 2.0 | 1.2 | 0.5 | 2.7 | 3.7 | 2.7 | −2.7 | −16.3 | −1.9 |
| Net income | 1.6 | 1.9 | 0.8 | 0.7 | 2.1 | 3.3 | 1.9 | 0.8 | −10.8 | 4.3 |
| Growth | +20.3% | −55.3% | −18.0% | +207.0% | +56.3% | −41.2% | −60.4% | −1,509.0% | ||
| EPS, diluted | 0.54 | 0.62 | 0.24 | 0.18 | 0.56 | 0.86 | 0.52 | 0.20 | −2.82 | 1.11 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.9% | 73.1% | 71.2% | 68.8% | 70.8% | 73.7% | 75.8% | 77.1% | 75.6% | 76.5% |
| Operating margin | 16.0% | 16.1% | 8.2% | 2.9% | 14.5% | 17.1% | 11.4% | −11.2% | −70.8% | −8.3% |
| Net margin | 12.9% | 14.8% | 5.9% | 4.2% | 11.4% | 15.0% | 8.2% | 3.1% | −46.8% | 19.0% |
| Free cash flow margin | 22.0% | 19.8% | 19.8% | 15.0% | 23.5% | 21.3% | 16.8% | 12.4% | 13.6% | 2.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.8 | 2.5 | 2.9 | 2.9 | 4.4 | 4.7 | 4.0 | 3.1 | 3.2 | 0.6 |
| Capital expenditure | −0.1 | −0.0 | −0.1 | −0.4 | −0.0 | −0.1 | −0.1 | −0.0 | −0.0 | −0.0 |
| Free cash flow | 2.6 | 2.5 | 2.8 | 2.4 | 4.4 | 4.7 | 4.0 | 3.0 | 3.1 | 0.5 |
| Growth | −5.6% | +12.7% | −13.3% | +78.4% | +7.1% | −15.3% | −23.2% | +3.5% | −82.9% | |
| Buybacks | n/a | 0.0 | −2.6 | −0.8 | −0.8 | −0.5 | −5.0 | 0.0 | n/a | n/a |
| Dividends paid | −0.5 | −0.6 | −0.5 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.3 | 4.9 | 17.2 | 15.8 | 19.6 | 23.9 | 4.8 | 5.7 | 4.1 | 3.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 22.0 | 19.9 | 15.9 | 2.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −17.2 | −14.2 | −11.8 | 0.5 |
| Shareholders’ equity | 10.6 | 13.2 | 25.7 | 26.1 | 28.1 | 31.6 | 33.2 | 35.4 | 25.2 | 30.3 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.66 | 0.56 | 0.63 | 0.08 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 12.1 | 12.6 | 14.2 | 16.3 | 18.5 | 21.9 | 23.5 | 24.5 | 23.1 | 22.6 | |
| Growth | +4.7% | +12.7% | +14.5% | +13.7% | +18.1% | +7.5% | +4.3% | −6.0% | −1.9% | |
| 3.0 | 3.4 | 4.1 | 5.1 | 5.4 | 5.7 | 5.7 | 5.6 | 5.6 | 5.3 | |
| 9.0 | 9.2 | 10.1 | 11.2 | 13.1 | 16.1 | 17.8 | 18.9 | 17.4 | 17.3 | |
| Growth | +2.2% | +9.7% | +10.7% | +16.9% | +23.1% | +10.5% | +6.1% | −7.8% | −0.7% | |
| 0.4 | 0.8 | 1.3 | 1.2 | 0.8 | 1.1 | 1.3 | 2.5 | 2.8 | 2.7 | |
| 3.2 | 3.4 | 4.1 | 5.1 | 5.0 | 5.8 | 7.0 | 8.4 | 7.0 | 7.2 | |
| 1.9 | 2.0 | 1.2 | 0.5 | 2.7 | 3.7 | 2.7 | −2.7 | −16.3 | −1.9 | |
| Growth | +4.8% | −42.7% | −59.2% | +468.4% | +38.9% | −28.7% | −202.6% | |||
| n/a | n/a | n/a | n/a | 0.5 | 4.1 | 2.7 | −4.4 | −17.3 | −2.0 | |
| 0.5 | 0.1 | 0.4 | 0.1 | 0.7 | 0.8 | 0.7 | −0.9 | −4.1 | −0.4 | |
| 1.6 | 1.9 | 0.8 | 0.7 | 2.1 | 3.3 | 1.9 | 0.8 | −10.8 | 4.3 | |
| Growth | +20.3% | −55.3% | −18.0% | +207.0% | +56.3% | −41.2% | −60.4% | −1,509.0% | ||
| Per share | ||||||||||
| 0.55 | 0.63 | 0.25 | 0.18 | 0.56 | 0.87 | 0.52 | 0.20 | −2.82 | 1.11 | |
| 0.54 | 0.62 | 0.24 | 0.18 | 0.56 | 0.86 | 0.52 | 0.20 | −2.82 | 1.11 | |
| Growth | +14.8% | −61.3% | −25.0% | +211.1% | +53.6% | −39.5% | −61.5% | −1,510.0% | ||
| 2.8 | 2.9 | 3.4 | 0.0 | 3.8 | 3.8 | 3.7 | 0.0 | 3.8 | 3.9 | |
| 2.9 | 3.0 | 3.5 | 0.0 | 3.8 | 3.8 | 3.7 | 0.0 | 3.8 | 3.9 | |
| Growth | +4.5% | +14.2% | −99.9% | +97,905.7% | +1.0% | −2.1% | −99.9% | +100,240.7% | +0.8% | |
† The diluted share count jumps at 2019 and 2020 and 2023 and 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.