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 | 21.0 | 41.1 | 24.3 | 19.6 | 16.9 | 16.4 | 25.8 | 24.1 | 26.9 | 25.8 |
| Growth | +96.3% | −40.8% | −19.3% | −13.9% | −2.8% | +56.9% | −6.6% | +11.5% | −4.1% | |
| Operating income | −0.7 | 7.2 | −5.3 | −5.0 | −7.8 | −4.7 | −1.8 | −4.9 | −2.4 | −1.9 |
| Net income | −0.1 | 5.3 | −5.2 | −6.3 | −6.1 | 4.7 | −0.2 | −4.2 | −1.9 | −1.6 |
| Growth | −198.9% | −104.7% | ||||||||
| EPS, diluted | −0.02 | 0.82 | −0.80 | −0.96 | −0.91 | 0.71 | −0.03 | −0.62 | −0.28 | −0.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.9% | 42.8% | 21.3% | 14.2% | 17.0% | 18.7% | 25.7% | 21.0% | 22.5% | 28.3% |
| Operating margin | −3.5% | 17.6% | −21.6% | −25.4% | −46.2% | −28.4% | −7.1% | −20.2% | −9.0% | −7.4% |
| Net margin | −0.7% | 12.8% | −21.4% | −32.2% | −35.9% | 28.9% | −0.9% | −17.3% | −7.1% | −6.1% |
| Free cash flow margin | 41.7% | −7.9% | −8.3% | −10.8% | −16.0% | −27.4% | −1.8% | −2.6% | −5.9% | −14.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.9 | −2.4 | 0.5 | 0.6 | −1.1 | −4.3 | 0.2 | −0.2 | −1.5 | −3.7 |
| Capital expenditure | −0.1 | −0.9 | −2.5 | −2.7 | −1.6 | −0.2 | −0.7 | −0.4 | −0.1 | −0.0 |
| Free cash flow | 8.7 | −3.3 | −2.0 | −2.1 | −2.7 | −4.5 | −0.5 | −0.6 | −1.6 | −3.7 |
| Growth | −137.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.7 | 14.2 | 11.4 | 8.7 | 7.7 | 16.7 | 14.4 | 14.0 | 12.6 | 8.7 |
| Total debt | 3.3 | 13.5 | 12.9 | 11.4 | 13.1 | 1.8 | 0.4 | 0.3 | 0.3 | 0.2 |
| Net cash (debt) | 18.4 | 0.8 | −1.5 | −2.7 | −5.4 | 14.9 | 13.9 | 13.7 | 12.3 | 8.6 |
| Shareholders’ equity | 34.3 | 40.0 | 35.7 | 30.0 | 24.1 | 29.2 | 29.4 | 26.2 | 25.4 | 24.7 |
| Debt to equity | 0.10 | 0.34 | 0.36 | 0.38 | 0.54 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 |
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 | ||||||||||
| 21.0 | 41.1 | 24.3 | 19.6 | 16.9 | 16.4 | 25.8 | 24.1 | 26.9 | 25.8 | |
| Growth | +96.3% | −40.8% | −19.3% | −13.9% | −2.8% | +56.9% | −6.6% | +11.5% | −4.1% | |
| 13.9 | 23.5 | 19.2 | 16.9 | 14.0 | 13.4 | 19.2 | 19.0 | 20.8 | 18.5 | |
| 7.1 | 17.6 | 5.2 | 2.8 | 2.9 | 3.1 | 6.6 | 5.1 | 6.1 | 7.3 | |
| Growth | +147.7% | −70.6% | −46.0% | +3.1% | +6.8% | +115.4% | −23.5% | +19.3% | +20.4% | |
| 0.4 | 0.4 | 0.6 | 0.6 | 0.4 | 1.8 | 1.9 | 2.6 | 2.6 | 2.8 | |
| 6.9 | 8.5 | 8.2 | 6.3 | 6.2 | 5.1 | 5.3 | 5.5 | 4.9 | 4.8 | |
| −0.7 | 7.2 | −5.3 | −5.0 | −7.8 | −4.7 | −1.8 | −4.9 | −2.4 | −1.9 | |
| Growth | −172.8% | |||||||||
| −0.7 | 7.2 | −5.6 | −4.9 | −7.6 | 4.8 | −0.2 | −4.2 | −1.9 | −1.6 | |
| −0.5 | 1.9 | −0.4 | 1.4 | −1.5 | 0.0 | 0.0 | −0.0 | 0.0 | 0.0 | |
| −0.1 | 5.3 | −5.2 | −6.3 | −6.1 | 4.7 | −0.2 | −4.2 | −1.9 | −1.6 | |
| Growth | −198.9% | −104.7% | ||||||||
| Per share | ||||||||||
| −0.02 | 0.83 | −0.80 | −0.96 | −0.91 | 0.71 | −0.03 | −0.62 | −0.28 | −0.23 | |
| −0.02 | 0.82 | −0.80 | −0.96 | −0.91 | 0.71 | −0.03 | −0.62 | −0.28 | −0.23 | |
| Growth | −197.6% | −104.2% | ||||||||
| 6.3 | 6.4 | 6.5 | 6.6 | 6.6 | 6.7 | 0.0 | 6.8 | 6.8 | 6.9 | |
| 6.3 | 6.4 | 6.5 | 6.6 | 6.6 | 6.7 | 0.0 | 6.8 | 6.8 | 6.9 | |
| Growth | +1.6% | +1.7% | +1.0% | +1.2% | +1.0% | −99.9% | +100,701.9% | +0.5% | +0.8% | |
† The diluted share count jumps at 2022 and 2023, 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.