Closing prices at the end of each trading day, from 11 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 | 23.4 | 34.1 | 29.2 | 21.6 | 20.3 | 25.8 | 24.2 | 28.1 | 21.8 | 21.5 |
| Growth | +45.4% | −14.2% | −26.2% | −5.7% | +27.1% | −6.3% | +15.9% | −22.4% | −1.2% | |
| Operating income | 1.4 | 5.0 | 1.7 | −1.3 | −3.1 | −0.3 | −0.7 | 0.4 | −3.0 | −5.1 |
| Net income | 1.7 | 5.4 | 1.6 | −1.2 | −4.0 | −0.6 | −1.1 | 0.5 | −3.1 | −5.2 |
| Growth | +229.0% | −70.5% | −173.9% | −736.4% | ||||||
| EPS, diluted | 0.20 | 0.65 | 0.19 | −0.14 | −0.48 | −0.06 | −0.13 | 0.05 | −0.34 | −0.56 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 55.0% | 58.9% | 59.4% | 58.2% | 53.2% | 57.0% | 54.5% | 57.7% | 53.3% | 49.3% |
| Operating margin | 6.1% | 14.8% | 5.9% | −5.9% | −15.1% | −1.1% | −3.1% | 1.6% | −14.0% | −23.8% |
| Net margin | 7.1% | 16.0% | 5.5% | −5.5% | −19.5% | −2.1% | −4.6% | 1.7% | −14.2% | −24.4% |
| Free cash flow margin | 3.6% | 20.5% | 4.1% | −12.6% | −1.1% | 3.0% | −8.8% | 4.4% | −6.7% | −13.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.0 | 9.1 | 2.1 | −2.1 | 0.6 | 1.4 | −1.1 | 2.4 | −1.0 | −2.2 |
| Capital expenditure | −2.1 | −2.2 | −0.9 | −0.6 | −0.9 | −0.6 | −1.1 | −1.2 | −0.5 | −0.6 |
| Free cash flow | 0.8 | 7.0 | 1.2 | −2.7 | −0.2 | 0.8 | −2.1 | 1.2 | −1.5 | −2.8 |
| Growth | +734.0% | −82.7% | −324.7% | −370.9% | −218.6% | |||||
| Buybacks | −0.2 | 0.0 | 0.0 | −1.5 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.6 | 18.5 | 18.3 | 13.9 | 14.2 | 14.2 | 11.5 | 12.3 | 10.3 | 7.9 |
| Shareholders’ equity | 16.0 | 22.1 | 23.4 | 21.5 | 19.6 | 19.9 | 19.1 | 20.3 | 17.6 | 13.5 |
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 | ||||||||||
| 23.4 | 34.1 | 29.2 | 21.6 | 20.3 | 25.8 | 24.2 | 28.1 | 21.8 | 21.5 | |
| Growth | +45.4% | −14.2% | −26.2% | −5.7% | +27.1% | −6.3% | +15.9% | −22.4% | −1.2% | |
| 10.5 | 14.0 | 11.9 | 9.0 | 9.5 | 11.1 | 11.0 | 11.9 | 10.2 | 10.9 | |
| 12.9 | 20.1 | 17.4 | 12.6 | 10.8 | 14.7 | 13.2 | 16.2 | 11.6 | 10.6 | |
| Growth | +55.9% | −13.5% | −27.7% | −13.8% | +36.0% | −10.3% | +22.5% | −28.3% | −8.7% | |
| 5.1 | 6.9 | 7.4 | 6.5 | 6.4 | 6.6 | 6.1 | 6.5 | 6.2 | 6.5 | |
| 6.4 | 8.1 | 8.3 | 7.4 | 6.9 | 8.4 | 7.9 | 9.2 | 8.4 | 9.2 | |
| 1.4 | 5.0 | 1.7 | −1.3 | −3.1 | −0.3 | −0.7 | 0.4 | −3.0 | −5.1 | |
| Growth | +253.7% | −65.6% | −173.5% | −778.1% | ||||||
| 1.7 | 5.2 | 1.9 | −1.2 | −3.6 | −0.4 | −0.4 | 0.7 | −2.7 | −5.0 | |
| 0.0 | −0.3 | 0.3 | 0.0 | 0.4 | 0.1 | 0.7 | 0.2 | −0.4 | 0.2 | |
| 1.7 | 5.4 | 1.6 | −1.2 | −4.0 | −0.6 | −1.1 | 0.5 | −3.1 | −5.2 | |
| Growth | +229.0% | −70.5% | −173.9% | −736.4% | ||||||
| Per share | ||||||||||
| 0.21 | 0.67 | 0.19 | −0.14 | −0.48 | −0.06 | −0.13 | 0.05 | −0.34 | −0.56 | |
| 0.20 | 0.65 | 0.19 | −0.14 | −0.48 | −0.06 | −0.13 | 0.05 | −0.34 | −0.56 | |
| Growth | +225.0% | −70.8% | −173.7% | −780.0% | ||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 8.3 | 8.5 | 0.0 | 8.9 | 9.2 | 9.3 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 8.3 | 8.5 | 0.0 | 9.1 | 9.2 | 9.3 | |
| Growth | +3.7% | +0.9% | −3.1% | +100,942.8% | +2.5% | −99.9% | +103,698.2% | +0.8% | +2.0% | |
† The diluted share count jumps at 2020 and 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.