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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 44.4% | 47.1% | 43.7% | 45.4% | 46.6% | 38.3% | 36.9% | 37.1% | 40.9% | 43.5% | |
| 7.9% | 2.0% | −5.6% | 0.7% | −6.6% | −18.9% | −11.3% | −22.1% | −14.7% | −16.4% | |
| 8.6% | 2.4% | −4.1% | 2.0% | −6.2% | −18.9% | −11.3% | −21.9% | −14.6% | −12.3% | |
| 8.6% | 2.3% | −4.3% | 1.7% | −6.8% | −15.7% | −11.4% | −22.2% | −14.3% | −12.4% | |
| 10.1% | −1.0% | 0.6% | 2.1% | 6.1% | −18.5% | 4.9% | −6.5% | −6.1% | −2.5% | |
| Spending | ||||||||||
| 12.9% | 14.8% | 15.4% | 16.1% | 18.9% | 17.0% | 14.9% | 18.7% | 19.6% | 18.4% | |
| 10.4% | 16.2% | 15.7% | 16.0% | 21.6% | 21.1% | 18.5% | 24.1% | 20.9% | 23.5% | |
| 0.6% | 0.5% | 1.6% | 2.2% | 1.5% | 1.1% | 1.0% | 0.6% | 0.3% | 0.3% | |
| 0.2% | 2.2% | n/a | 15.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 8.3% | 2.5% | −5.7% | 1.9% | −6.9% | −22.8% | −21.7% | −39.6% | −28.1% | −22.7% | |
| 6.7% | 2.0% | −4.9% | 1.7% | −6.0% | −15.2% | −15.9% | −29.4% | −17.9% | −14.2% | |
| Balance and payout | ||||||||||
| 19.7% | 17.9% | 14.7% | 12.5% | 13.1% | 33.5% | 26.8% | 25.6% | 36.1% | 37.6% | |
| n/a | n/a | 561.8% | 106.3% | 20.4% | n/a | 0.0% | n/a | n/a | n/a | |