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 | 32.5 | 40.4 | 28.8 | 32.4 | 35.8 | 35.0 | 42.0 | 39.6 | 37.9 | 44.5 |
| Growth | +24.3% | −28.7% | +12.5% | +10.6% | −2.2% | +19.9% | −5.9% | −4.3% | +17.6% | |
| Operating income | −1.4 | −4.1 | −11.2 | −9.3 | −6.4 | −7.7 | −5.7 | −9.6 | −6.4 | −2.8 |
| Net income | −0.9 | −8.0 | −7.0 | −3.5 | −3.3 | −3.5 | −5.6 | −6.3 | −6.5 | −2.8 |
| Growth | ||||||||||
| EPS, diluted | −0.06 | −0.50 | −0.45 | −0.23 | −0.22 | −0.24 | −0.38 | −0.44 | −0.46 | −0.19 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −4.4% | −10.1% | −38.8% | −28.7% | −17.8% | −21.9% | −13.6% | −24.2% | −17.0% | −6.3% |
| Net margin | −2.9% | −19.8% | −24.2% | −10.9% | −9.3% | −10.0% | −13.3% | −15.9% | −17.1% | −6.4% |
| Free cash flow margin | 1.4% | −2.1% | 9.2% | 8.7% | 14.7% | 17.8% | 19.9% | 14.7% | −1.8% | 10.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.6 | −0.6 | 3.1 | 3.1 | 5.4 | 6.3 | 8.5 | 6.1 | −0.6 | 4.9 |
| Capital expenditure | −0.1 | −0.3 | −0.5 | −0.2 | −0.1 | −0.1 | −0.1 | −0.3 | −0.1 | −0.1 |
| Free cash flow | 0.4 | −0.8 | 2.7 | 2.8 | 5.3 | 6.2 | 8.4 | 5.8 | −0.7 | 4.8 |
| Growth | −290.1% | +5.8% | +87.7% | +18.3% | +33.9% | −30.4% | −111.7% | |||
| Buybacks | −2.5 | −3.7 | −2.9 | −3.5 | −1.9 | −1.4 | −1.1 | −0.7 | −0.6 | −0.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.5 | 45.4 | 27.9 | 28.2 | 24.8 | 27.0 | 19.8 | 18.3 | 18.0 | 11.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 5.1 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 18.3 | 12.9 | 11.4 |
| Shareholders’ equity | 73.2 | 64.1 | 55.8 | 51.1 | 47.0 | 42.8 | 36.3 | 29.6 | 22.9 | 24.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.22 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.6 | −0.6 | 3.1 | 3.1 | 5.4 | 6.3 | 8.5 | 6.1 | −0.6 | 4.9 | |
| Growth | −197.9% | −1.8% | +77.2% | +17.1% | +33.3% | −27.9% | −110.0% | |||
| 2.4 | 2.6 | 3.0 | 4.4 | 4.7 | 4.6 | 5.3 | 4.9 | 4.9 | 4.1 | |
| Investment | ||||||||||
| −0.1 | −0.3 | −0.5 | −0.2 | −0.1 | −0.1 | −0.1 | −0.3 | −0.1 | −0.1 | |
| calc | 0.4 | −0.8 | 2.7 | 2.8 | 5.3 | 6.2 | 8.4 | 5.8 | −0.7 | 4.8 |
| Growth | −290.1% | +5.8% | +87.7% | +18.3% | +33.9% | −30.4% | −111.7% | |||
| calc | 0.03 | −0.05 | 0.17 | 0.18 | 0.35 | 0.42 | 0.57 | 0.41 | −0.05 | 0.33 |
| −3.1 | 9.5 | −27.7 | 2.3 | −1.8 | −0.5 | −13.7 | −0.1 | 0.1 | −4.7 | |
| Financing | ||||||||||
| −1.1 | 1.9 | 7.1 | −5.1 | −7.1 | −3.6 | −2.1 | −7.4 | 0.2 | −6.7 | |
| −2.5 | −3.7 | −2.9 | −3.5 | −1.9 | −1.4 | −1.1 | −0.7 | −0.6 | −0.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.