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 | 27.4 | 28.9 | 32.7 | 33.8 | 33.6 | 33.6 | 41.5 | 44.2 | 39.9 | 50.6 |
| Growth | +5.5% | +12.9% | +3.6% | −0.8% | +0.2% | +23.4% | +6.4% | −9.6% | +26.6% | |
| Operating income | 0.7 | 1.1 | 1.2 | −0.6 | −0.6 | 0.5 | 1.9 | 2.5 | 1.4 | 2.9 |
| Net income | 0.4 | 0.8 | 1.0 | −0.9 | −1.0 | 0.5 | 1.3 | 2.0 | 2.3 | 3.6 |
| Growth | +114.7% | +28.1% | −192.2% | +182.9% | +57.1% | +14.7% | +57.0% | |||
| EPS, diluted | n/a | n/a | 3,500.00 | −0.23 | −0.22 | 0.08 | 0.23 | 0.34 | 0.39 | 0.57 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.4% | 21.9% | 20.7% | 19.7% | 18.2% | 19.6% | 21.8% | 20.8% | 23.3% | 23.9% |
| Operating margin | 2.6% | 3.8% | 3.7% | −1.9% | −1.8% | 1.5% | 4.6% | 5.5% | 3.6% | 5.8% |
| Net margin | 1.3% | 2.7% | 3.0% | −2.7% | −2.9% | 1.3% | 3.1% | 4.5% | 5.8% | 7.1% |
| Free cash flow margin | −1.8% | 0.0% | 0.2% | −3.7% | 2.9% | −1.1% | −2.8% | 3.4% | 1.9% | 9.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | 0.4 | 0.7 | −0.9 | 1.1 | 0.0 | 1.3 | 1.8 | 1.3 | 5.0 |
| Capital expenditure | −0.1 | −0.4 | −0.7 | −0.3 | −0.1 | −0.4 | −2.4 | −0.3 | −0.5 | −0.5 |
| Free cash flow | −0.5 | 0.0 | 0.1 | −1.3 | 1.0 | −0.4 | −1.1 | 1.5 | 0.8 | 4.6 |
| Growth | +500.0% | −2,414.8% | −138.0% | −47.9% | +492.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.3 | 1.5 | 1.4 | 0.3 | 1.0 | 1.9 | 1.8 | 2.3 | 3.4 | 11.8 |
| Total debt | 3.5 | 3.5 | 2.8 | 2.7 | 2.0 | 1.4 | 1.9 | 1.3 | 1.4 | 1.7 |
| Net cash (debt) | −2.2 | −2.0 | −1.4 | −2.4 | −1.0 | 0.5 | −0.1 | 1.0 | 1.9 | 10.1 |
| Shareholders’ equity | 8.6 | 10.2 | 11.5 | 12.6 | 11.9 | 14.3 | 16.6 | 18.8 | 21.3 | 28.7 |
| Debt to equity | 0.41 | 0.35 | 0.24 | 0.22 | 0.17 | 0.10 | 0.11 | 0.07 | 0.07 | 0.06 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 19.4% | 21.9% | 20.7% | 19.7% | 18.2% | 19.6% | 21.8% | 20.8% | 23.3% | 23.9% | |
| 2.6% | 3.8% | 3.7% | −1.9% | −1.8% | 1.5% | 4.6% | 5.5% | 3.6% | 5.8% | |
| 1.3% | 2.7% | 2.9% | −2.8% | −2.9% | 1.2% | 3.1% | 4.5% | 3.3% | 6.9% | |
| 1.3% | 2.7% | 3.0% | −2.7% | −2.9% | 1.3% | 3.1% | 4.5% | 5.8% | 7.1% | |
| −1.8% | 0.0% | 0.2% | −3.7% | 2.9% | −1.1% | −2.8% | 3.4% | 1.9% | 9.1% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 0.3% | 0.6% | 0.4% | 0.4% | 0.4% | 0.4% | |
| 5.5% | 6.5% | 5.6% | 6.7% | 5.2% | 5.7% | 5.1% | 4.0% | 5.3% | 5.0% | |
| 0.5% | 1.3% | 2.1% | 1.0% | 0.3% | 1.1% | 5.8% | 0.8% | 1.3% | 0.9% | |
| 1.9% | 2.0% | −4.3% | n/a | n/a | −9.5% | 0.5% | 0.2% | −76.9% | −3.2% | |
| Returns | ||||||||||
| 4.2% | 7.6% | 8.6% | −7.3% | −8.1% | 3.1% | 7.7% | 10.6% | 10.8% | 12.6% | |
| 2.0% | 3.6% | 4.9% | −3.6% | −4.2% | 1.8% | 4.2% | 6.2% | 6.7% | 8.1% | |
| Balance and payout | ||||||||||
| 0.41 | 0.35 | 0.24 | 0.22 | 0.17 | 0.10 | 0.11 | 0.07 | 0.07 | 0.06 | |