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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 55.0% | 58.9% | 59.4% | 58.2% | 53.2% | 57.0% | 54.5% | 57.7% | 53.3% | 49.3% | |
| 6.1% | 14.8% | 5.9% | −5.9% | −15.1% | −1.1% | −3.1% | 1.6% | −14.0% | −23.8% | |
| 7.2% | 15.2% | 6.5% | −5.4% | −17.6% | −1.7% | −1.8% | 2.4% | −12.4% | −23.2% | |
| 7.1% | 16.0% | 5.5% | −5.5% | −19.5% | −2.1% | −4.6% | 1.7% | −14.2% | −24.4% | |
| 3.6% | 20.5% | 4.1% | −12.6% | −1.1% | 3.0% | −8.8% | 4.4% | −6.7% | −13.0% | |
| Spending | ||||||||||
| 21.6% | 20.3% | 25.2% | 29.9% | 31.3% | 25.7% | 25.1% | 23.2% | 28.7% | 30.4% | |
| 27.2% | 23.8% | 28.3% | 34.2% | 33.9% | 32.4% | 32.5% | 32.8% | 38.6% | 42.7% | |
| 9.1% | 6.3% | 3.1% | 2.8% | 4.2% | 2.4% | 4.5% | 4.3% | 2.1% | 2.6% | |
| 2.1% | −5.6% | 15.3% | n/a | n/a | n/a | n/a | 28.5% | n/a | n/a | |
| Returns | ||||||||||
| 10.3% | 24.7% | 6.9% | −5.5% | −20.2% | −2.8% | −5.9% | 2.4% | −17.5% | −38.7% | |
| 7.3% | 18.0% | 5.2% | −4.2% | −15.5% | −1.9% | −4.1% | 1.8% | −12.4% | −26.0% | |
| Balance and payout | ||||||||||
| 22.8% | 0.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |