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 | 21.6 | 15.5 | 16.1 | 12.2 | 11.3 | 16.9 | 16.0 | 18.2 | 17.4 | 17.3 |
| Growth | −28.3% | +4.3% | −24.3% | −7.3% | +49.0% | −5.0% | +14.0% | −4.7% | −0.6% | |
| Operating income | 5.9 | 1.1 | 0.4 | −4.2 | −9.4 | −6.1 | −2.2 | −8.5 | −5.5 | −6.6 |
| Net income | 4.1 | 1.0 | 1.2 | −8.3 | −7.6 | −5.8 | −1.7 | −7.3 | −4.4 | −5.9 |
| Growth | −75.6% | +23.2% | −776.4% | |||||||
| EPS, diluted | 0.18 | 0.05 | 0.06 | −0.39 | −0.35 | −0.27 | −0.08 | −0.35 | −0.21 | −0.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.4% | 7.2% | 2.4% | −34.2% | −83.3% | −36.2% | −13.8% | −46.8% | −31.9% | −37.9% |
| Net margin | 19.0% | 6.5% | 7.6% | −68.3% | −67.3% | −34.6% | −10.8% | −40.1% | −25.5% | −34.0% |
| Free cash flow margin | 17.3% | 23.2% | 2.8% | −25.0% | −50.9% | −37.1% | −36.1% | 9.9% | −18.4% | −32.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.8 | 3.7 | 0.7 | −2.9 | −5.3 | −6.2 | −5.0 | 1.8 | −3.2 | −5.4 |
| Capital expenditure | −0.1 | −0.1 | −0.2 | −0.1 | −0.5 | −0.0 | −0.7 | −0.0 | −0.0 | −0.2 |
| Free cash flow | 3.7 | 3.6 | 0.5 | −3.1 | −5.8 | −6.3 | −5.8 | 1.8 | −3.2 | −5.6 |
| Growth | −3.8% | −87.3% | −773.1% | −277.4% | ||||||
| Buybacks | −3.7 | −4.8 | −0.4 | −0.8 | −0.9 | n/a | −1.3 | −0.5 | −0.2 | −0.1 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.9 | 51.6 | 51.6 | 47.7 | 38.6 | 30.0 | 11.7 | 10.0 | 13.0 | 7.3 |
| Shareholders’ equity | 59.0 | 60.5 | 61.9 | 53.4 | 45.7 | 41.5 | 40.2 | 34.3 | 30.9 | 26.1 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 21.6 | 15.5 | 16.1 | 12.2 | 11.3 | 16.9 | 16.0 | 18.2 | 17.4 | 17.3 | |
| Growth | −28.3% | +4.3% | −24.3% | −7.3% | +49.0% | −5.0% | +14.0% | −4.7% | −0.6% | |
| n/a | n/a | n/a | 1.3 | 0.8 | 1.2 | 1.3 | 1.3 | 0.8 | 1.3 | |
| 6.9 | 7.8 | 7.1 | 7.9 | 9.1 | 9.3 | 9.2 | 9.1 | 7.8 | 8.3 | |
| 3.3 | 3.4 | 3.3 | 3.6 | 5.4 | 6.2 | 6.5 | 6.5 | 6.7 | 6.9 | |
| 5.9 | 1.1 | 0.4 | −4.2 | −9.4 | −6.1 | −2.2 | −8.5 | −5.5 | −6.6 | |
| Growth | −81.3% | −65.6% | −1,196.6% | |||||||
| 6.2 | 1.5 | 1.2 | −3.1 | −9.2 | −6.1 | −1.7 | −7.3 | −4.4 | −5.6 | |
| 2.1 | 0.5 | −0.0 | 5.2 | −1.6 | −0.3 | 0.0 | 0.1 | 0.1 | 0.3 | |
| 4.1 | 1.0 | 1.2 | −8.3 | −7.6 | −5.8 | −1.7 | −7.3 | −4.4 | −5.9 | |
| Growth | −75.6% | +23.2% | −776.4% | |||||||
| Per share | ||||||||||
| 0.18 | 0.05 | 0.06 | −0.39 | −0.35 | −0.27 | −0.08 | −0.35 | −0.21 | −0.28 | |
| 0.18 | 0.05 | 0.06 | −0.39 | −0.35 | −0.27 | −0.08 | −0.35 | −0.21 | −0.28 | |
| Growth | −72.2% | +20.0% | −750.0% | |||||||
| 22.8 | 0.0 | 21.5 | 21.5 | 21.5 | 21.5 | 21.6 | 21.0 | 21.1 | 21.2 | |
| 22.9 | 0.0 | 21.6 | 21.5 | 21.5 | 21.5 | 21.6 | 21.0 | 21.1 | 21.2 | |
| Growth | −99.9% | +98,656.7% | −0.4% | −0.2% | +0.2% | +0.4% | −2.7% | +0.6% | +0.2% | |
† The diluted share count jumps at 2017 and 2018, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.