Closing prices at the end of each trading day, from 13 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 | 18.7 | 19.6 | 19.7 | 20.6 | 17.8 | 17.6 | 19.7 | 21.3 | 28.3 | 28.1 |
| Growth | +4.6% | +0.8% | +4.5% | −13.4% | −1.2% | +12.0% | +8.0% | +32.9% | −0.9% | |
| Operating income | 3.3 | 2.4 | 1.9 | 1.5 | −9.5 | 1.4 | 2.4 | 0.3 | −2.8 | −3.6 |
| Net income | 0.9 | 1.9 | 1.0 | 0.7 | −7.1 | 0.2 | 1.3 | 0.6 | 2.2 | −1.6 |
| Growth | +106.8% | −46.8% | −35.6% | −1,171.0% | +584.5% | −54.1% | +258.4% | −171.0% | ||
| EPS, diluted | 0.17 | 0.33 | 0.17 | 0.11 | −1.14 | 0.03 | 0.21 | 0.10 | 0.33 | −0.23 |
| Growth | +94.1% | −48.5% | −35.3% | −1,136.4% | +600.0% | −52.4% | +230.0% | −169.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.0% | 44.3% | 38.0% | 33.6% | 25.0% | 38.2% | 42.4% | 43.8% | 32.4% | 18.0% |
| Operating margin | 17.6% | 12.3% | 9.4% | 7.5% | −53.1% | 7.7% | 12.3% | 1.3% | −9.9% | −12.8% |
| Net margin | 5.0% | 9.8% | 5.2% | 3.2% | −39.6% | 1.1% | 6.7% | 2.9% | 7.7% | −5.5% |
| Free cash flow margin | 39.2% | 36.1% | 32.9% | 34.2% | 52.1% | 26.1% | 34.7% | −2.6% | −27.4% | −16.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.4 | 7.9 | 8.1 | 8.0 | 9.7 | 6.3 | 7.2 | 5.7 | 0.2 | 3.1 |
| Capital expenditure | −1.0 | −0.8 | −1.6 | −1.0 | −0.5 | −1.7 | −0.4 | −6.3 | −7.9 | −7.6 |
| Free cash flow | 7.3 | 7.1 | 6.5 | 7.1 | 9.3 | 4.6 | 6.8 | −0.6 | −7.8 | −4.5 |
| Growth | −3.9% | −8.0% | +8.8% | +31.6% | −50.6% | +49.1% | −108.1% | |||
| Buybacks | 0.0 | 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 | 2.9 | 2.2 | 1.4 | 1.4 | 4.0 | 8.1 | 12.3 | 13.7 | 11.0 | 3.5 |
| Total debt | 7.3 | 6.1 | 5.5 | 3.5 | 4.6 | 15.4 | 13.5 | 13.1 | 20.2 | 17.3 |
| Net cash (debt) | −4.4 | −3.9 | −4.0 | −2.1 | −0.6 | −7.3 | −1.1 | 0.6 | −9.2 | −13.8 |
| Shareholders’ equity | 21.5 | 23.9 | 25.1 | 26.0 | 19.3 | 19.9 | 21.6 | 22.6 | 25.2 | 24.0 |
| Debt to equity | 0.34 | 0.25 | 0.22 | 0.13 | 0.24 | 0.77 | 0.62 | 0.58 | 0.80 | 0.72 |
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 | ||||||||||
| 2.9 | 2.2 | 1.4 | 1.4 | 4.0 | 8.1 | 12.3 | 13.7 | 11.0 | 3.5 | |
| 4.1 | 5.0 | 5.5 | 6.9 | 4.3 | 4.2 | 3.8 | 4.3 | 11.6 | 10.5 | |
| 51.3 | 48.5 | 46.7 | 41.5 | 30.4 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 0.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | |
| 60.6 | 58.2 | 57.5 | 53.8 | 43.7 | 45.4 | 44.0 | 48.2 | 60.2 | 55.5 | |
| Growth | −4.0% | −1.2% | −6.5% | −18.8% | +4.1% | −3.2% | +9.6% | +25.0% | −7.8% | |
| Liabilities | ||||||||||
| 2.2 | 2.5 | 2.1 | 1.5 | 1.2 | 1.1 | 1.3 | 2.1 | 2.8 | 17.3 | |
| 5.1 | 3.6 | 3.3 | 2.0 | 3.4 | 14.3 | 12.2 | 11.0 | 17.3 | 0.0 | |
| calc | 7.3 | 6.1 | 5.5 | 3.5 | 4.6 | 15.4 | 13.5 | 13.1 | 20.2 | 17.3 |
| n/a | n/a | n/a | n/a | n/a | 21.2 | 18.3 | 21.9 | 30.2 | 27.8 | |
| Equity | ||||||||||
| 5.0 | 6.9 | 7.9 | 8.6 | 1.5 | 1.7 | 3.0 | 3.6 | 5.8 | 4.3 | |
| 21.5 | 23.9 | 25.1 | 26.0 | 19.3 | 19.9 | 21.6 | 22.6 | 25.2 | 24.0 | |
| Growth | +11.0% | +5.2% | +3.7% | −26.0% | +3.2% | +8.7% | +4.6% | +11.3% | −4.6% | |
| Per share and net cash | ||||||||||
| calc | −4.4 | −3.9 | −4.0 | −2.1 | −0.6 | −7.3 | −1.1 | 0.6 | −9.2 | −13.8 |
| 5.5 | 5.7 | 5.7 | 5.8 | 5.8 | 6.0 | 6.2 | 6.3 | 6.4 | 6.6 | |
| calc | 3.93 | 4.18 | 4.39 | 4.48 | 3.33 | 3.29 | 3.50 | 3.59 | 3.92 | 3.66 |
Lines marked calc are worked out here from filed figures; point at one for how.