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 | 43.4 | 49.5 | 60.6 | 55.7 | 48.5 | 64.3 | 75.9 | 56.0 | 60.6 | 51.8 |
| Growth | +14.0% | +22.4% | −8.1% | −13.0% | +32.5% | +18.1% | −26.2% | +8.1% | −14.6% | |
| Operating income | 3.5 | 1.0 | −3.4 | 0.4 | −3.2 | −12.1 | −8.6 | −12.4 | −8.9 | −8.5 |
| Net income | 3.7 | 1.1 | −2.6 | 0.9 | −3.3 | −10.1 | −8.7 | −12.4 | −8.7 | −6.4 |
| Growth | −69.4% | −326.5% | −454.1% | |||||||
| EPS, diluted | 0.40 | 0.11 | −0.27 | 0.09 | −0.34 | −1.01 | −0.85 | −1.20 | −0.79 | −0.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.4% | 47.1% | 43.7% | 45.4% | 46.6% | 38.3% | 36.9% | 37.1% | 40.9% | 43.5% |
| Operating margin | 7.9% | 2.0% | −5.6% | 0.7% | −6.6% | −18.9% | −11.3% | −22.1% | −14.7% | −16.4% |
| Net margin | 8.6% | 2.3% | −4.3% | 1.7% | −6.8% | −15.7% | −11.4% | −22.2% | −14.3% | −12.4% |
| Free cash flow margin | 10.1% | −1.0% | 0.6% | 2.1% | 6.1% | −18.5% | 4.9% | −6.5% | −6.1% | −2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.7 | −0.3 | 1.4 | 2.4 | 3.7 | −11.2 | 4.4 | −3.3 | −3.5 | −1.1 |
| Capital expenditure | −0.3 | −0.3 | −1.0 | −1.2 | −0.7 | −0.7 | −0.8 | −0.3 | −0.2 | −0.2 |
| Free cash flow | 4.4 | −0.5 | 0.4 | 1.2 | 3.0 | −11.9 | 3.7 | −3.6 | −3.7 | −1.3 |
| Growth | −111.8% | +198.2% | +158.0% | −499.9% | −199.0% | |||||
| Buybacks | n/a | −1.3 | −2.2 | −1.2 | −0.6 | −0.1 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 45.2 | 15.0 | 13.6 | 13.2 | 38.2 | 14.5 | 11.9 | 7.9 | 8.5 | 7.4 |
| Shareholders’ equity | 45.0 | 46.2 | 45.1 | 47.9 | 47.7 | 44.2 | 39.8 | 31.4 | 31.0 | 28.3 |
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 | ||||||||||
| 43.4 | 49.5 | 60.6 | 55.7 | 48.5 | 64.3 | 75.9 | 56.0 | 60.6 | 51.8 | |
| Growth | +14.0% | +22.4% | −8.1% | −13.0% | +32.5% | +18.1% | −26.2% | +8.1% | −14.6% | |
| 24.2 | 26.2 | 34.1 | 30.4 | 25.9 | 39.7 | 47.9 | 35.3 | 35.8 | 29.2 | |
| 19.3 | 23.3 | 26.5 | 25.3 | 22.6 | 24.6 | 28.0 | 20.8 | 24.8 | 22.5 | |
| Growth | +20.9% | +13.8% | −4.5% | −10.8% | +9.0% | +13.7% | −25.8% | +19.5% | −9.1% | |
| 5.6 | 7.3 | 9.3 | 9.0 | 9.2 | 10.9 | 11.3 | 10.5 | 11.9 | 9.5 | |
| 4.5 | 8.0 | 9.5 | 8.9 | 10.5 | 13.6 | 14.0 | 13.5 | 12.7 | 12.2 | |
| 3.5 | 1.0 | −3.4 | 0.4 | −3.2 | −12.1 | −8.6 | −12.4 | −8.9 | −8.5 | |
| Growth | −71.9% | −449.4% | −937.9% | |||||||
| 3.7 | 1.2 | −2.5 | 1.1 | −3.0 | −12.1 | −8.6 | −12.3 | −8.8 | −6.4 | |
| 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | −2.0 | 0.1 | 0.1 | −0.2 | 0.1 | |
| 3.7 | 1.1 | −2.6 | 0.9 | −3.3 | −10.1 | −8.7 | −12.4 | −8.7 | −6.4 | |
| Growth | −69.4% | −326.5% | −454.1% | |||||||
| Per share | ||||||||||
| 0.65 | 0.12 | −0.27 | 0.10 | −0.34 | −1.01 | −0.85 | −1.20 | −0.79 | −0.54 | |
| 0.40 | 0.11 | −0.27 | 0.09 | −0.34 | −1.01 | −0.85 | −1.20 | −0.79 | −0.54 | |
| Growth | −72.5% | −345.5% | −477.8% | |||||||
| 3.4 | 9.5 | 9.5 | 9.7 | 9.7 | 10.0 | 10.2 | 10.4 | 11.1 | 11.8 | |
| 4.7 | 10.4 | 9.5 | 10.1 | 9.7 | 10.0 | 10.2 | 10.4 | 11.1 | 11.8 | |
| Growth | +122.0% | −8.1% | +6.0% | −3.8% | +3.1% | +1.7% | +2.0% | +6.4% | +7.1% | |
† The diluted share count jumps at 2017, 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.