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 | 61.4 | 55.8 | 62.2 | 68.4 | 58.7 | 70.4 | 81.2 | 80.9 | 83.8 | 83.5 |
| Growth | −9.0% | +11.4% | +9.8% | −14.1% | +19.9% | +15.3% | −0.3% | +3.6% | −0.3% | |
| Operating income | −0.2 | −0.3 | −2.7 | 0.1 | 0.1 | 0.6 | 0.3 | 0.1 | 3.1 | 2.0 |
| Net income | −0.1 | −0.3 | −1.1 | −0.5 | 0.0 | 2.0 | −0.6 | −1.8 | 1.3 | 0.3 |
| Growth | +13,978.6% | −129.6% | −75.6% | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.12 | 0.00 | 0.50 | −0.15 | n/a | n/a | n/a |
| Growth | −130.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −0.3% | −0.5% | −4.3% | 0.2% | 0.2% | 0.8% | 0.4% | 0.1% | 3.7% | 2.4% |
| Net margin | −0.1% | −0.5% | −1.8% | −0.7% | 0.0% | 2.8% | −0.7% | −2.2% | 1.6% | 0.4% |
| Free cash flow margin | −0.7% | −1.0% | −0.1% | −5.9% | −3.4% | −2.9% | −5.1% | −1.9% | 1.3% | 2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.6 | 1.2 | 3.1 | 3.1 | 2.6 | 2.4 | 2.3 | 2.4 | 3.4 | 3.8 |
| Capital expenditure | −3.0 | −1.8 | −3.1 | −7.2 | −4.5 | −4.4 | −6.4 | −3.9 | −2.3 | −1.7 |
| Free cash flow | −0.4 | −0.5 | −0.1 | −4.0 | −2.0 | −2.1 | −4.1 | −1.5 | 1.1 | 2.1 |
| Growth | +83.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.3 | 1.0 | 1.4 | 1.4 | 4.2 | 3.3 | 1.6 | 1.2 | 2.8 | 4.1 |
| Total debt | 11.8 | 11.3 | 10.7 | 22.6 | 23.5 | 20.5 | 30.3 | 29.8 | 29.2 | 28.6 |
| Net cash (debt) | −9.5 | −10.3 | −9.3 | −21.1 | −19.3 | −17.2 | −28.6 | −28.6 | −26.4 | −24.5 |
| Shareholders’ equity | 38.7 | 38.4 | 37.5 | 37.0 | 37.1 | 39.1 | 38.5 | 36.7 | 38.0 | 38.4 |
| Debt to equity | 0.30 | 0.29 | 0.29 | 0.61 | 0.63 | 0.52 | 0.79 | 0.81 | 0.77 | 0.75 |
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 | ||||||||||
| 61.4 | 55.8 | 62.2 | 68.4 | 58.7 | 70.4 | 81.2 | 80.9 | 83.8 | 83.5 | |
| Growth | −9.0% | +11.4% | +9.8% | −14.1% | +19.9% | +15.3% | −0.3% | +3.6% | −0.3% | |
| 50.5 | n/a | n/a | n/a | n/a | n/a | n/a | 66.7 | 66.6 | 67.2 | |
| 8.2 | 8.5 | 9.0 | 9.4 | 8.7 | 9.9 | 10.1 | 10.2 | 10.2 | 10.5 | |
| −0.2 | −0.3 | −2.7 | 0.1 | 0.1 | 0.6 | 0.3 | 0.1 | 3.1 | 2.0 | |
| Growth | −6.8% | +352.4% | −38.1% | −68.0% | +2,670.3% | −34.1% | ||||
| −0.3 | −0.7 | −3.1 | −0.4 | 0.1 | 1.7 | −0.9 | −2.0 | 1.0 | −0.0 | |
| 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| −0.1 | −0.3 | −1.1 | −0.5 | 0.0 | 2.0 | −0.6 | −1.8 | 1.3 | 0.3 | |
| Growth | +13,978.6% | −129.6% | −75.6% | |||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.12 | 0.00 | 0.51 | −0.15 | −0.46 | 0.34 | 0.08 | |
| n/a | n/a | n/a | −0.12 | 0.00 | 0.50 | −0.15 | n/a | n/a | n/a | |
| Growth | −130.0% | |||||||||
| 3.8 | 3.8 | 3.8 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | |
| 3.8 | 3.8 | 3.8 | 3.9 | 3.9 | 3.9 | 3.9 | n/a | n/a | n/a | |
| Growth | +0.0% | +0.3% | +1.6% | +0.1% | +1.4% | −0.9% | ||||