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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −3.5 | −0.2 | 1.0 | 16.1 | −12.2 | −8.4 | −32.6 | −29.7 | 4.8 | 17.8 | |
| Growth | +1,463.8% | −176.0% | +268.6% | |||||||
| 4.0 | 3.7 | 3.8 | 4.4 | 4.3 | 5.6 | 7.4 | 8.3 | 6.4 | 4.0 | |
| Investment | ||||||||||
| −1.6 | −2.8 | −3.5 | −3.7 | −7.6 | −7.6 | −5.6 | −2.5 | −2.1 | −2.3 | |
| calc | −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% | ||||||||
| calc | −0.15 | −0.09 | −0.07 | 0.36 | −0.57 | −0.44 | −1.03 | −0.85 | 0.07 | 0.34 |
| 15.0 | −8.1 | −0.5 | −16.5 | 17.1 | −6.3 | −6.5 | 31.6 | −2.9 | −28.5 | |
| Financing | ||||||||||
| −3.7 | 0.4 | 0.4 | 1.0 | 1.8 | 2.8 | 39.7 | 0.0 | 0.0 | 11.1 | |
| −3.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.