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 | 15.6 | 13.2 | 12.3 | 10.9 | 10.9 | 9.6 | 8.1 | 7.0 | 4.5 | 4.1 |
| Growth | −15.1% | −6.7% | −11.4% | −0.5% | −11.3% | −15.9% | −13.5% | −35.4% | −8.5% | |
| Operating income | −8.2 | −18.7 | −10.4 | −20.4 | −2.6 | −2.9 | −3.5 | −2.8 | −4.6 | −3.2 |
| Net income | −9.2 | −19.3 | −10.8 | −20.7 | −2.9 | −3.4 | −4.0 | −3.1 | −4.7 | −3.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.74 | −3.78 | −0.91 | −2.71 | −0.74 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.7% | 18.7% | 16.0% | 13.6% | 18.0% | 3.6% | −6.1% | −4.0% | −43.8% | −3.2% |
| Operating margin | −52.4% | −141.4% | −84.7% | −186.8% | −23.7% | −29.7% | −43.8% | −39.2% | −101.3% | −78.2% |
| Net margin | −59.0% | −145.9% | −87.2% | −189.5% | −26.4% | −35.3% | −49.0% | −43.9% | −104.6% | −76.9% |
| Free cash flow margin | 17.4% | 5.3% | 14.8% | 4.3% | −8.4% | −7.1% | −10.0% | −10.1% | −9.8% | 2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.9 | 0.8 | 1.9 | 0.6 | −0.0 | −0.2 | −0.4 | −0.7 | −0.4 | 0.1 |
| Capital expenditure | −0.2 | −0.1 | −0.1 | −0.1 | −0.9 | −0.4 | −0.4 | −0.0 | −0.0 | −0.1 |
| Free cash flow | 2.7 | 0.7 | 1.8 | 0.5 | −0.9 | −0.7 | −0.8 | −0.7 | −0.4 | 0.1 |
| Growth | −73.9% | +159.8% | −74.2% | −292.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.7 | 2.0 | 1.2 | 1.1 | 1.0 | 4.9 | 2.0 | 1.4 | 0.6 | 0.3 |
| Total debt | n/a | 9.2 | 6.5 | 4.3 | 5.2 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −7.2 | −5.4 | −3.2 | −4.3 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 58.9 | 43.1 | 30.2 | 9.2 | 8.0 | 6.0 | 4.3 | 7.5 | 7.7 | 22.7 |
| Debt to equity | n/a | 0.21 | 0.22 | 0.47 | 0.65 | n/a | 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 | ||||||||||
| 2.7 | 2.0 | 1.2 | 1.1 | 1.0 | 4.9 | 2.0 | 1.4 | 0.6 | 0.3 | |
| 4.0 | 2.3 | n/a | n/a | n/a | n/a | 0.4 | 0.5 | 0.2 | 0.2 | |
| 7.3 | 6.4 | 5.1 | 3.6 | 3.7 | 3.3 | 2.9 | 3.7 | 2.3 | 1.6 | |
| 25.0 | 23.5 | 19.3 | 16.3 | 15.6 | 13.3 | 10.0 | 7.1 | 4.9 | 4.4 | |
| 78.5 | 60.0 | 45.4 | 22.2 | 21.1 | 22.6 | 17.8 | 16.5 | 14.9 | 31.0 | |
| Growth | −23.6% | −24.3% | −51.0% | −5.0% | +7.3% | −21.5% | −7.4% | −9.6% | +108.2% | |
| Liabilities | ||||||||||
| n/a | 9.2 | 6.5 | 4.3 | 5.2 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 9.2 | 6.5 | 4.3 | 5.2 | n/a | n/a | n/a | n/a | n/a |
| 19.6 | 16.9 | 15.2 | 13.0 | 13.1 | 16.6 | 13.5 | 9.0 | 7.1 | 8.3 | |
| Equity | ||||||||||
| 24.8 | 5.5 | −5.3 | −26.0 | −28.8 | −32.2 | −36.2 | −39.3 | −44.0 | −47.2 | |
| 58.9 | 43.1 | 30.2 | 9.2 | 8.0 | 6.0 | 4.3 | 7.5 | 7.7 | 22.7 | |
| Growth | −26.9% | −29.9% | −69.4% | −13.3% | −24.8% | −28.7% | +73.8% | +3.9% | +193.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | −7.2 | −5.4 | −3.2 | −4.3 | n/a | n/a | n/a | n/a | n/a |
| 43.6 | 43.6 | 43.6 | 43.6 | 45.6 | 4.7 | 1.5 | 10.6 | 3.3 | 15.5 | |
| calc | 1.35 | 0.99 | 0.69 | 0.21 | 0.18 | 1.27 | 2.86 | 0.70 | 2.38 | 1.47 |
Lines marked calc are worked out here from filed figures; point at one for how.