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 | 51.3 | 49.9 | 44.5 | 54.6 | 50.1 | 58.9 | 53.2 | 51.5 | 55.1 | 47.9 |
| Growth | −2.8% | −10.7% | +22.6% | −8.2% | +17.6% | −9.7% | −3.2% | +7.0% | −13.0% | |
| Operating income | −10.1 | −12.8 | −4.9 | 0.3 | −1.4 | 2.5 | −0.2 | −0.3 | 0.5 | −0.3 |
| Net income | −15.6 | −22.6 | −11.0 | −2.7 | 1.1 | 1.6 | −1.1 | −2.1 | −1.4 | −1.3 |
| Growth | +48.4% | −166.1% | ||||||||
| EPS, diluted | −2.06 | −1.21 | −0.32 | −0.09 | 0.05 | 0.45 | −0.33 | −0.65 | −0.41 | −0.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.3% | 9.8% | 12.2% | 16.8% | 13.0% | 17.4% | 14.0% | 14.4% | 16.2% | 17.1% |
| Operating margin | −19.7% | −25.6% | −11.0% | 0.6% | −2.9% | 4.2% | −0.4% | −0.6% | 0.8% | −0.7% |
| Net margin | −30.4% | −45.2% | −24.7% | −5.0% | 2.2% | 2.8% | −2.0% | −4.1% | −2.5% | −2.7% |
| Free cash flow margin | −4.5% | −11.0% | −8.1% | −3.0% | −10.6% | 4.6% | −3.6% | 5.3% | −3.6% | −9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.7 | −4.0 | −2.3 | −0.9 | −1.5 | 4.1 | 0.4 | 4.9 | 0.3 | −1.4 |
| Capital expenditure | −1.6 | −1.5 | −1.3 | −0.8 | −3.8 | −1.4 | −2.4 | −2.1 | −2.3 | −3.3 |
| Free cash flow | −2.3 | −5.5 | −3.6 | −1.7 | −5.3 | 2.7 | −1.9 | 2.7 | −2.0 | −4.7 |
| Growth | −170.9% | −172.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.3 | 0.6 | 2.0 | 1.3 | 2.5 | 0.6 | 0.3 | 0.3 | 0.8 | 4.6 |
| Total debt | 3.0 | 3.4 | 5.7 | 3.4 | 10.8 | 9.3 | 19.1 | 17.1 | 20.1 | 25.2 |
| Net cash (debt) | −1.7 | −2.8 | −3.7 | −2.1 | −8.3 | −8.7 | −18.8 | −16.8 | −19.4 | −20.6 |
| Shareholders’ equity | 24.9 | 17.8 | 11.6 | 10.2 | 15.1 | 17.4 | 16.8 | 15.2 | 14.9 | 19.2 |
| Debt to equity | 0.12 | 0.19 | 0.49 | 0.33 | 0.71 | 0.53 | 1.13 | 1.13 | 1.35 | 1.31 |
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 | ||||||||||
| 8.3% | 9.8% | 12.2% | 16.8% | 13.0% | 17.4% | 14.0% | 14.4% | 16.2% | 17.1% | |
| −19.7% | −25.6% | −11.0% | 0.6% | −2.9% | 4.2% | −0.4% | −0.6% | 0.8% | −0.7% | |
| n/a | −32.6% | −19.2% | −4.7% | −0.2% | 2.8% | −2.0% | −4.1% | −2.5% | −3.0% | |
| −30.4% | −45.2% | −24.7% | −5.0% | 2.2% | 2.8% | −2.0% | −4.1% | −2.5% | −2.7% | |
| −4.5% | −11.0% | −8.1% | −3.0% | −10.6% | 4.6% | −3.6% | 5.3% | −3.6% | −9.8% | |
| Spending | ||||||||||
| 3.2% | 3.0% | 2.8% | 1.4% | 7.6% | 2.3% | 4.4% | 4.1% | 4.2% | 6.9% | |
| Returns | ||||||||||
| −62.8% | −126.9% | −94.7% | −26.8% | 7.3% | 9.4% | −6.4% | −14.0% | −9.1% | −6.8% | |
| −18.9% | −37.1% | −23.0% | −5.3% | 1.9% | 3.0% | −2.0% | −4.2% | −2.7% | −2.2% | |
| Balance and payout | ||||||||||
| 0.12 | 0.19 | 0.49 | 0.33 | 0.71 | 0.53 | 1.13 | 1.13 | 1.35 | 1.31 | |
| 69.9% | 70.8% | 75.7% | 80.0% | 73.8% | 67.5% | 68.7% | 70.0% | 70.7% | 67.1% | |