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 | 37.0 | 35.8 | 37.2 | 32.9 | 27.6 | 34.0 | 33.6 | 31.5 | 27.0 | 27.9 |
| Growth | −3.4% | +3.9% | −11.6% | −16.1% | +23.1% | −1.0% | −6.4% | −14.3% | +3.3% | |
| Operating income | 3.5 | 2.4 | 2.4 | 0.5 | −0.1 | 1.4 | 3.6 | −5.8 | −5.2 | −1.2 |
| Net income | 2.4 | 2.1 | 2.0 | 0.5 | 0.1 | 1.1 | 2.9 | −4.4 | −5.6 | −1.1 |
| Growth | −11.8% | −3.7% | −73.1% | −90.6% | +2,107.1% | +157.5% | −253.5% | |||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 1.15 | 2.97 | −4.56 | −5.81 | −1.12 |
| Growth | +158.3% | −253.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.4% | 22.1% | 21.3% | 17.5% | 17.8% | 19.0% | 11.3% | −1.9% | 3.9% | 14.8% |
| Operating margin | 9.4% | 6.6% | 6.5% | 1.5% | −0.3% | 4.0% | 10.6% | −18.5% | −19.1% | −4.3% |
| Net margin | 6.4% | 5.8% | 5.4% | 1.6% | 0.2% | 3.3% | 8.5% | −14.0% | −20.8% | −3.9% |
| Free cash flow margin | 5.4% | 4.6% | −0.3% | 4.2% | −0.7% | −4.9% | −6.6% | −9.6% | −3.0% | −5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.0 | 3.0 | 1.9 | 3.2 | 0.6 | −1.0 | −1.3 | −1.9 | −0.2 | −1.2 |
| Capital expenditure | −2.0 | −1.3 | −2.0 | −1.8 | −0.8 | −0.7 | −1.0 | −1.1 | −0.7 | −0.3 |
| Free cash flow | 2.0 | 1.7 | −0.1 | 1.4 | −0.2 | −1.7 | −2.2 | −3.0 | −0.8 | −1.6 |
| Growth | −17.2% | −107.1% | −114.6% | |||||||
| Dividends paid | −1.0 | −1.1 | −1.1 | −1.1 | −0.5 | −0.9 | −0.9 | −0.6 | −0.3 | −0.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 1.2 | 0.7 | 1.4 | 2.6 | 2.0 | 4.0 | 1.4 | 1.9 | 1.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.9 | n/a |
| Shareholders’ equity | 27.9 | 28.9 | 29.8 | 29.2 | 28.7 | 29.0 | 31.0 | 26.0 | 20.0 | 18.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 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 | ||||||||||
| 0.4 | 1.2 | 0.7 | 1.4 | 2.6 | 2.0 | 4.0 | 1.4 | 1.9 | 1.7 | |
| 5.3 | 5.3 | 5.5 | 4.6 | 5.2 | 5.6 | 5.0 | 4.3 | 3.1 | 3.6 | |
| 4.5 | 4.5 | 6.1 | 5.0 | 5.2 | 8.5 | 9.1 | 7.3 | 6.5 | 6.2 | |
| 12.5 | 12.6 | 13.3 | 13.7 | 13.2 | 12.5 | 11.9 | 11.7 | 10.7 | 9.6 | |
| 31.2 | 31.8 | 33.2 | 31.7 | 31.2 | 31.8 | 33.6 | 27.8 | 23.4 | 23.3 | |
| Growth | +2.0% | +4.5% | −4.6% | −1.5% | +1.7% | +5.9% | −17.2% | −16.0% | −0.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a |
| 3.3 | 3.0 | 3.5 | 2.6 | 2.5 | 2.8 | 2.6 | 1.9 | 3.3 | 4.5 | |
| Equity | ||||||||||
| 30.2 | 31.2 | 32.1 | 31.5 | 31.0 | 31.3 | 33.3 | 28.3 | 22.4 | 21.2 | |
| 27.9 | 28.9 | 29.8 | 29.2 | 28.7 | 29.0 | 31.0 | 26.0 | 20.0 | 18.8 | |
| Growth | +3.5% | +3.1% | −2.0% | −1.5% | +0.9% | +7.0% | −16.2% | −22.9% | −6.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.9 | n/a |
| 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |
| calc | 28.87 | 29.87 | 30.80 | 30.18 | 29.71 | 29.98 | 32.07 | 26.88 | 20.73 | 19.49 |
Lines marked calc are worked out here from filed figures; point at one for how.