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 | 48.6 | 41.8 | 28.2 | 25.0 | 29.1 | 29.0 | 25.2 | 18.7 | 0.0 | 0.0 |
| Growth | −14.0% | −32.6% | −11.1% | +16.1% | −0.4% | −13.0% | −25.8% | −100.0% | ||
| Operating income | 3.6 | −16.2 | −10.3 | −8.6 | −5.6 | −7.5 | −7.2 | −6.8 | −2.1 | −4.4 |
| Net income | 2.4 | −14.2 | −16.7 | −8.4 | 0.5 | −7.7 | 20.6 | −0.6 | −9.0 | −26.1 |
| Growth | −679.9% | −1,623.6% | −102.7% | |||||||
| EPS, diluted | 0.26 | −1.65 | −1.87 | −0.51 | 0.03 | −0.39 | 0.83 | −0.02 | −5.61 | −14.77 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60.6% | 57.4% | 47.5% | 44.7% | 43.2% | 41.1% | 37.5% | 34.0% | n/a | n/a |
| Operating margin | 7.3% | −38.7% | −36.7% | −34.2% | −19.2% | −25.9% | −28.7% | −36.2% | n/a | n/a |
| Net margin | 5.0% | −33.9% | −59.3% | −33.6% | 1.7% | −26.6% | 81.6% | −3.0% | n/a | n/a |
| Free cash flow margin | 14.6% | −23.7% | −24.7% | −19.4% | −4.4% | −15.9% | −16.8% | 290.1% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.8 | −9.3 | −6.6 | −4.7 | −1.0 | −4.4 | −4.2 | 54.6 | −6.1 | −14.6 |
| Capital expenditure | −0.7 | −0.6 | −0.3 | −0.2 | −0.3 | −0.2 | −0.1 | −0.4 | −0.2 | n/a |
| Free cash flow | 7.1 | −9.9 | −7.0 | −4.9 | −1.3 | −4.6 | −4.2 | 54.3 | −6.3 | n/a |
| Growth | −239.5% | −111.6% | ||||||||
| Buybacks | −6.1 | −5.1 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −1.8 | −2.2 | −0.6 | n/a | n/a | n/a | 0.0 | −29.0 | −14.5 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.1 | 5.6 | 11.2 | 4.1 | 3.8 | 1.1 | 1.0 | 17.8 | 1.4 | 0.2 |
| Total debt | n/a | n/a | n/a | 2.2 | 3.2 | 1.5 | 0.0 | 0.0 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 1.8 | 0.6 | −0.5 | 1.0 | 17.8 | n/a | n/a |
| Shareholders’ equity | 77.4 | 56.6 | 52.2 | 44.5 | 49.8 | 51.5 | 74.1 | 44.7 | 21.3 | −0.7 |
| Debt to equity | n/a | n/a | n/a | 0.05 | 0.07 | 0.03 | 0.00 | 0.00 | n/a | n/a |
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 | ||||||||||
| 48.6 | 41.8 | 28.2 | 25.0 | 29.1 | 29.0 | 25.2 | 18.7 | 0.0 | 0.0 | |
| Growth | −14.0% | −32.6% | −11.1% | +16.1% | −0.4% | −13.0% | −25.8% | −100.0% | ||
| n/a | 17.8 | 14.8 | 13.8 | 16.5 | 17.1 | 15.7 | 12.3 | 0.2 | 0.3 | |
| 29.5 | 24.0 | 13.4 | 11.2 | 12.6 | 11.9 | 9.5 | 6.4 | −0.2 | −0.3 | |
| Growth | −18.6% | −44.3% | −16.3% | +12.2% | −5.1% | −20.6% | −32.8% | −103.1% | ||
| 8.6 | 9.3 | 7.8 | 5.8 | 5.5 | 5.8 | 4.4 | 3.7 | 3.3 | n/a | |
| 7.3 | 7.2 | 6.0 | 6.0 | 5.9 | 6.9 | 6.8 | 4.6 | 1.2 | 2.5 | |
| 3.6 | −16.2 | −10.3 | −8.6 | −5.6 | −7.5 | −7.2 | −6.8 | −2.1 | −4.4 | |
| Growth | −554.1% | |||||||||
| 3.9 | −15.9 | −10.2 | −8.4 | −5.9 | −8.0 | 27.5 | −0.1 | −1.8 | −4.5 | |
| 1.4 | −1.7 | 6.4 | 0.1 | −6.4 | −0.3 | 6.9 | 0.4 | 0.1 | 0.1 | |
| 2.4 | −14.2 | −16.7 | −8.4 | 0.5 | −7.7 | 20.6 | −0.6 | −9.0 | −26.1 | |
| Growth | −679.9% | −1,623.6% | −102.7% | |||||||
| Per share | ||||||||||
| 0.27 | −1.65 | −1.87 | −0.51 | 0.03 | −0.39 | 0.86 | −0.02 | −5.61 | −14.77 | |
| 0.26 | −1.65 | −1.87 | −0.51 | 0.03 | −0.39 | 0.83 | −0.02 | −5.61 | −14.77 | |
| Growth | −734.6% | −1,400.0% | −102.4% | |||||||
| 9.0 | 8.6 | 8.9 | 16.6 | 17.3 | 19.9 | 23.9 | 24.0 | 1.6 | 1.8 | |
| 9.3 | 8.6 | 8.9 | 16.6 | 17.3 | 19.9 | 25.2 | 24.0 | 1.6 | 1.8 | |
| Growth | −7.8% | +4.3% | +86.1% | +4.1% | +14.6% | +26.8% | −4.9% | −93.3% | +10.4% | |
† The diluted share count jumps at 2019 and 2024, 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.