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 | 90.4 | 82.0 | 95.8 | 110.1 | 135.9 | 145.6 | 122.7 | 93.2 | 92.2 | 102.0 |
| Growth | −9.3% | +16.9% | +14.9% | +23.5% | +7.1% | −15.7% | −24.1% | −1.0% | +10.6% | |
| Operating income | −6.8 | −17.4 | −10.2 | −9.0 | −9.0 | −13.5 | −32.3 | −64.9 | −6.0 | 3.6 |
| Net income | −8.0 | −18.1 | −10.4 | −8.7 | −9.3 | −15.0 | −32.0 | −62.8 | −5.9 | 3.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.27 | −0.42 | −0.87 | −1.66 | −0.15 | 0.08 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 69.1% | 65.2% | 69.4% | 69.3% | 70.5% | 69.4% | 67.5% | 56.6% | 69.1% | 71.1% |
| Operating margin | −7.6% | −21.2% | −10.6% | −8.2% | −6.6% | −9.3% | −26.3% | −69.7% | −6.5% | 3.5% |
| Net margin | −8.8% | −22.0% | −10.9% | −7.9% | −6.9% | −10.3% | −26.1% | −67.4% | −6.4% | 3.6% |
| Free cash flow margin | −5.6% | −3.7% | −2.6% | 11.2% | −14.6% | −11.0% | −31.1% | −34.6% | 2.9% | 15.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.5 | −0.2 | 1.0 | 16.1 | −12.2 | −8.4 | −32.6 | −29.7 | 4.8 | 17.8 |
| Capital expenditure | −1.6 | −2.8 | −3.5 | −3.7 | −7.6 | −7.6 | −5.6 | −2.5 | −2.1 | −2.3 |
| Free cash flow | −5.0 | −3.1 | −2.5 | 12.4 | −19.8 | −16.0 | −38.2 | −32.2 | 2.7 | 15.5 |
| Growth | −259.9% | +472.1% | ||||||||
| Buybacks | −3.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.3 | 15.3 | 16.3 | 16.9 | 23.6 | 11.7 | 12.3 | 14.2 | 16.1 | 17.1 |
| Shareholders’ equity | 157.3 | 143.1 | 135.9 | 131.9 | 130.2 | 126.0 | 102.0 | 49.8 | 49.8 | 113.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 23.3 | 15.3 | 16.3 | 16.9 | 23.6 | 11.7 | 12.3 | 14.2 | 16.1 | 17.1 | |
| 7.2 | 7.9 | 11.3 | 10.7 | 12.6 | 11.1 | 13.3 | 11.9 | 8.6 | 13.2 | |
| 4.4 | 5.0 | 6.2 | 8.1 | 12.0 | 15.0 | 14.2 | 11.2 | 7.7 | 6.0 | |
| 31.6 | 31.6 | 32.4 | 31.7 | 31.7 | 31.7 | 31.8 | 31.8 | 31.8 | 31.8 | |
| 190.9 | 184.5 | 189.8 | 215.2 | 201.6 | 203.4 | 213.0 | 138.2 | 139.6 | 172.7 | |
| Growth | −3.4% | +2.9% | +13.3% | −6.3% | +0.9% | +4.7% | −35.1% | +1.1% | +23.7% | |
| Equity | ||||||||||
| −104.2 | 122.2 | −132.0 | −140.6 | −150.0 | −165.0 | −197.0 | −259.8 | −265.7 | −262.0 | |
| 157.3 | 143.1 | 135.9 | 131.9 | 130.2 | 126.0 | 102.0 | 49.8 | 49.8 | 113.4 | |
| Growth | −9.0% | −5.0% | −3.0% | −1.3% | −3.2% | −19.1% | −51.2% | +0.1% | +127.6% | |
| Per share and net cash | ||||||||||
| 33.1 | 33.5 | 33.9 | 34.5 | 35.4 | 36.5 | 37.4 | 38.4 | 39.5 | 48.6 | |
| calc | 4.76 | 4.27 | 4.01 | 3.82 | 3.68 | 3.45 | 2.73 | 1.30 | 1.26 | 2.33 |
Lines marked calc are worked out here from filed figures; point at one for how.