Closing prices at the end of each trading day, from 14 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 | 22.5 | 17.4 | 20.1 | 17.4 | 13.4 | 21.4 | 14.9 | 17.9 | 15.4 | 13.3 |
| Growth | −22.8% | +15.9% | −13.5% | −23.2% | +60.1% | −30.1% | +20.0% | −14.3% | −13.8% | |
| Operating income | −0.7 | −0.6 | −1.1 | −0.4 | −0.3 | 0.8 | 0.1 | −0.2 | 0.4 | −0.2 |
| Net income | 0.2 | 0.5 | 0.1 | −0.1 | 0.8 | 1.0 | 0.5 | 1.7 | 0.8 | 0.2 |
| Growth | +104.8% | −81.4% | −265.9% | +28.6% | −45.5% | +206.1% | −48.8% | −80.2% | ||
| EPS, diluted | 0.11 | 0.23 | 0.04 | −0.02 | 0.10 | 0.13 | 0.05 | 0.24 | 0.10 | 0.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.0% | 25.4% | 18.4% | 25.4% | 27.6% | 26.6% | 30.9% | 21.5% | 29.0% | 27.7% |
| Operating margin | −3.0% | −3.3% | −5.3% | −2.6% | −2.0% | 3.6% | 0.8% | −1.4% | 2.5% | −1.8% |
| Net margin | 1.0% | 2.7% | 0.4% | −0.8% | 5.8% | 4.6% | 3.6% | 9.2% | 5.5% | 1.3% |
| Free cash flow margin | 0.4% | 3.7% | −7.1% | −1.6% | −15.3% | 10.3% | 3.0% | −0.5% | 5.0% | −10.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | 0.7 | −1.3 | −0.3 | −2.0 | 2.2 | 0.5 | −0.1 | 0.8 | −1.4 |
| Capital expenditure | −0.1 | −0.0 | −0.1 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 |
| Free cash flow | 0.1 | 0.6 | −1.4 | −0.3 | −2.0 | 2.2 | 0.5 | −0.1 | 0.8 | −1.4 |
| Growth | +581.7% | −325.6% | −79.3% | −118.7% | −283.2% | |||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | 0.0 | 0.0 | −0.0 | −0.0 | −0.3 |
| Dividends paid | 0.0 | n/a | n/a | n/a | −1.3 | −1.0 | −0.5 | 0.0 | −0.6 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 3.8 | 3.4 | 5.3 | 6.7 | 5.2 | 5.3 | 5.6 | 5.5 | 5.8 | 4.3 |
| Total debt | n/a | n/a | 0.0 | 0.6 | 0.4 | 0.4 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 5.3 | 6.2 | 4.8 | 4.9 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 15.4 | 16.0 | 14.6 | 14.5 | 13.9 | 13.9 | 13.8 | 15.6 | 15.7 | 15.6 |
| Debt to equity | n/a | n/a | 0.00 | 0.04 | 0.03 | 0.03 | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.8 | 3.4 | 5.3 | 6.7 | 5.2 | 5.3 | 5.6 | 5.5 | 5.8 | 4.3 | |
| 0.3 | 0.5 | 0.4 | 0.6 | 0.3 | 0.5 | 0.6 | 0.7 | 0.5 | 0.3 | |
| 0.8 | 0.7 | 0.8 | 0.7 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |
| 23.1 | 23.7 | 23.1 | 22.2 | 20.1 | 21.3 | 19.4 | 22.1 | 20.7 | 21.3 | |
| Growth | +2.7% | −2.8% | −3.7% | −9.5% | +5.7% | −8.9% | +14.2% | −6.4% | +3.1% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 0.6 | 0.4 | 0.4 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | 0.0 | 0.6 | 0.4 | 0.4 | n/a | n/a | n/a | n/a |
| 6.5 | 6.6 | 7.5 | 6.9 | 5.6 | 6.4 | 4.6 | 5.6 | 4.0 | 4.8 | |
| Equity | ||||||||||
| 5.3 | 5.8 | 4.5 | 4.3 | 3.8 | 3.8 | 3.6 | 5.5 | 5.6 | 5.8 | |
| 15.4 | 16.0 | 14.6 | 14.5 | 13.9 | 13.9 | 13.8 | 15.6 | 15.7 | 15.6 | |
| Growth | +3.5% | −8.6% | −0.9% | −3.6% | −0.4% | −0.8% | +13.6% | +0.7% | −0.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 5.3 | 6.2 | 4.8 | 4.9 | n/a | n/a | n/a | n/a |
| 2.1 | 2.1 | 2.1 | 3.1 | 3.1 | 7.7 | 7.7 | 7.7 | 7.7 | 7.4 | |
| calc | 7.49 | 7.74 | 7.08 | 4.67 | 4.51 | 1.80 | 1.78 | 2.03 | 2.04 | 2.10 |
† The number of shares outstanding jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.