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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.6 | 13.6 | 18.1 | 19.0 | 9.6 | 44.7 | 52.2 | 48.8 | 40.5 |
| Growth | +17.2% | +32.9% | +4.8% | −49.2% | +363.5% | +16.9% | −6.5% | −17.1% | |
| Operating income | 2.4 | 3.0 | 2.9 | 17.7 | −2.7 | 4.8 | 4.6 | 4.5 | 9.1 |
| Net income | −0.6 | −6.6 | 0.6 | 9.8 | −6.2 | −15.1 | −0.4 | 2.2 | −6.5 |
| Growth | +1,519.9% | −163.0% | −394.0% | ||||||
| EPS, diluted | −0.02 | −0.57 | 0.10 | 1.09 | −0.38 | −1.18 | −0.03 | 0.17 | −0.51 |
| Growth | +990.0% | −134.9% | −400.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.2% | 48.2% | 32.9% | 31.3% | 17.8% | 28.7% | 24.9% | 20.4% | 11.8% |
| Operating margin | 20.4% | 21.7% | 16.1% | 93.0% | −27.6% | 10.8% | 8.7% | 9.3% | 22.4% |
| Net margin | −5.4% | −48.7% | 3.3% | 51.5% | −64.0% | −33.8% | −0.7% | 4.5% | −16.1% |
| Free cash flow margin | 18.9% | −38.7% | 15.9% | −373.3% | −1,391.9% | −142.2% | −67.6% | −102.9% | −160.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.3 | 2.3 | 6.6 | 3.7 | −5.8 | 16.1 | 11.3 | 8.6 | 8.0 |
| Capital expenditure | −5.1 | −7.6 | −3.7 | −74.6 | −128.4 | −79.7 | −46.6 | −58.8 | −72.9 |
| Free cash flow | 2.2 | −5.3 | 2.9 | −70.9 | −134.2 | −63.6 | −35.3 | −50.2 | −65.0 |
| Growth | −340.1% | −2,559.2% | |||||||
| Buybacks | −0.0 | −0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −2.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.5 | 24.0 | 36.9 | 44.5 | 66.8 | 41.2 | 46.5 | 51.1 | 41.1 |
| Total debt | 18.1 | 45.2 | 66.1 | 44.9 | 187.9 | 92.7 | 101.7 | 10.0 | 11.7 |
| Net cash (debt) | 4.4 | −21.2 | −29.2 | −0.4 | −121.1 | −51.5 | −55.3 | 41.1 | 29.4 |
| Shareholders’ equity | 85.1 | 78.6 | 78.5 | 106.6 | 124.2 | 115.8 | 95.7 | 115.0 | 118.6 |
| Debt to equity | 0.21 | 0.57 | 0.84 | 0.42 | 1.51 | 0.80 | 1.06 | 0.09 | 0.10 |
In millions of EUR, 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 22.5 | 24.0 | 36.9 | 44.5 | 66.8 | 41.2 | 46.5 | 51.1 | 41.1 | |
| 9.5 | 10.6 | 12.6 | 4.9 | 9.8 | 9.5 | 12.1 | 1.2 | 5.4 | |
| n/a | n/a | n/a | 0.3 | 0.3 | 0.6 | 1.2 | 1.2 | 0.9 | |
| 73.3 | 78.8 | 87.2 | 114.4 | 264.1 | 340.9 | 365.8 | 408.0 | 482.7 | |
| 148.5 | 198.1 | 211.2 | 310.2 | 460.2 | 552.0 | 576.2 | 612.9 | 677.3 | |
| Growth | +33.4% | +6.6% | +46.9% | +48.4% | +20.0% | +4.4% | +6.4% | +10.5% | |
| Liabilities | |||||||||
| 1.1 | 3.1 | 5.9 | 4.1 | 4.0 | 16.4 | 10.0 | 5.0 | 5.9 | |
| 17.0 | 42.1 | 60.2 | 40.8 | 183.9 | 76.3 | 91.7 | 5.0 | 5.9 | |
| calc | 18.1 | 45.2 | 66.1 | 44.9 | 187.9 | 92.7 | 101.7 | 10.0 | 11.7 |
| 64.1 | 120.6 | 134.2 | 202.6 | 335.1 | 437.9 | 493.1 | 487.8 | 548.0 | |
| Equity | |||||||||
| 5.8 | −0.3 | 0.8 | 12.8 | 8.2 | −6.9 | −7.3 | −5.0 | −11.6 | |
| 85.1 | 78.6 | 78.5 | 106.6 | 124.2 | 115.8 | 95.7 | 115.0 | 118.6 | |
| Growth | −7.6% | −0.2% | +35.8% | +16.5% | −6.8% | −17.4% | +20.1% | +3.2% | |
| Per share and net cash | |||||||||
| calc | 4.4 | −21.2 | −29.2 | −0.4 | −121.1 | −51.5 | −55.3 | 41.1 | 29.4 |
| n/a | 10.7 | 10.7 | 11.5 | 12.7 | 12.8 | 12.9 | 12.9 | 12.9 | |
| calc | n/a | 7.37 | 7.35 | 9.29 | 9.82 | 9.02 | 7.45 | 8.95 | 9.23 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.