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 | 180.8 | 146.8 | 125.4 | 178.2 | 198.5 | 145.6 | 176.8 | 203.5 | 143.1 | 158.1 |
| Growth | −18.8% | −14.6% | +42.1% | +11.4% | −26.6% | +21.4% | +15.1% | −29.7% | +10.4% | |
| Operating income | 1.9 | −7.4 | −25.1 | −2.4 | 0.4 | −12.6 | −6.6 | 11.1 | 4.2 | 8.7 |
| Net income | 0.3 | −3.6 | −24.1 | −4.5 | −1.5 | 2.8 | −9.7 | 7.6 | 1.2 | 5.2 |
| Growth | −1,241.4% | −441.8% | −84.9% | +355.0% | ||||||
| EPS, diluted | 0.02 | −0.24 | −1.56 | −0.28 | −0.09 | 0.15 | −0.48 | 0.36 | 0.05 | 0.23 |
| Growth | −1,300.0% | −420.0% | −86.1% | +360.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 10.0% | 5.6% | 2.4% | 8.6% | 9.1% | 3.8% | 6.1% | 16.0% | 14.8% | 10.2% |
| Operating margin | 1.1% | −5.1% | −20.0% | −1.3% | 0.2% | −8.6% | −3.7% | 5.5% | 3.0% | 5.5% |
| Net margin | 0.2% | −2.5% | −19.3% | −2.5% | −0.7% | 2.0% | −5.5% | 3.8% | 0.8% | 3.3% |
| Free cash flow margin | 5.9% | −10.9% | −0.2% | 1.5% | 1.9% | −10.0% | 7.7% | −6.6% | 7.1% | −12.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.3 | −9.4 | 2.0 | 4.5 | 5.3 | −12.8 | 16.6 | −6.9 | 13.8 | −15.4 |
| Capital expenditure | −6.6 | −6.7 | −2.3 | −1.8 | −1.5 | −1.7 | −3.1 | −6.4 | −3.6 | −3.6 |
| Free cash flow | 10.7 | −16.0 | −0.3 | 2.7 | 3.8 | −14.5 | 13.5 | −13.4 | 10.2 | −19.0 |
| Growth | −250.2% | +41.3% | −484.2% | −198.6% | −286.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.7 | 0.1 | 1.2 | 2.4 | 3.4 | 0.9 | 12.7 | 1.1 | 7.7 | 0.5 |
| Total debt | 2.6 | 0.9 | 1.4 | 13.4 | 10.8 | 6.8 | 8.3 | 12.2 | 9.2 | 10.1 |
| Net cash (debt) | 16.1 | −0.8 | −0.2 | −11.0 | −7.4 | −6.0 | 4.4 | −11.1 | −1.5 | −9.7 |
| Shareholders’ equity | 68.6 | 66.1 | 43.4 | 40.8 | 40.7 | 54.1 | 46.3 | 56.0 | 59.4 | 66.3 |
| Debt to equity | 0.04 | 0.01 | 0.03 | 0.33 | 0.27 | 0.13 | 0.18 | 0.22 | 0.15 | 0.15 |
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 | ||||||||||
| 10.0% | 5.6% | 2.4% | 8.6% | 9.1% | 3.8% | 6.1% | 16.0% | 14.8% | 10.2% | |
| 1.1% | −5.1% | −20.0% | −1.3% | 0.2% | −8.6% | −3.7% | 5.5% | 3.0% | 5.5% | |
| 0.7% | −5.6% | −19.3% | −2.6% | −0.7% | 2.0% | −5.5% | 3.9% | 0.9% | 3.4% | |
| 0.2% | −2.5% | −19.3% | −2.5% | −0.7% | 2.0% | −5.5% | 3.8% | 0.8% | 3.3% | |
| 5.9% | −10.9% | −0.2% | 1.5% | 1.9% | −10.0% | 7.7% | −6.6% | 7.1% | −12.0% | |
| Spending | ||||||||||
| 8.7% | 9.4% | 10.9% | 9.0% | 8.5% | 11.9% | 9.4% | 10.2% | 11.4% | 9.5% | |
| 3.7% | 4.6% | 1.9% | 1.0% | 0.8% | 1.2% | 1.8% | 3.1% | 2.5% | 2.3% | |
| −0.2% | n/a | n/a | n/a | n/a | 0.9% | n/a | 3.1% | 6.0% | 1.6% | |
| Returns | ||||||||||
| 0.5% | −5.5% | −55.7% | −11.1% | −3.7% | 5.3% | −21.0% | 13.7% | 1.9% | 7.9% | |
| 0.3% | −3.2% | −24.3% | −3.7% | −1.2% | 2.4% | −6.7% | 5.7% | 0.9% | 4.5% | |
| Balance and payout | ||||||||||
| 0.04 | 0.01 | 0.03 | 0.33 | 0.27 | 0.13 | 0.18 | 0.22 | 0.15 | 0.15 | |