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 | 37.1 | 32.8 | 33.9 | 34.8 | 36.7 | 33.8 | 39.7 | 46.7 | 46.5 | 51.8 |
| Growth | −11.6% | +3.6% | +2.5% | +5.5% | −7.9% | +17.2% | +17.8% | −0.4% | +11.3% | |
| Operating income | −2.0 | −3.4 | −2.1 | 1.4 | 3.0 | 1.9 | 3.0 | 7.3 | 4.4 | 2.3 |
| Net income | −3.6 | −3.8 | −2.6 | 1.8 | 2.6 | 5.0 | 3.2 | 6.4 | 4.2 | 0.8 |
| Growth | +45.5% | +93.2% | −36.6% | +98.9% | −33.5% | −80.4% | ||||
| EPS, diluted | n/a | n/a | n/a | n/a | 0.58 | 0.86 | 0.55 | 1.07 | 0.63 | 0.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 7.6% | 4.1% | 7.7% | 17.3% | 21.1% | 20.4% | 20.9% | 28.1% | 22.2% | 15.4% |
| Operating margin | −5.4% | −10.4% | −6.1% | 4.0% | 8.3% | 5.8% | 7.5% | 15.6% | 9.4% | 4.5% |
| Net margin | −9.8% | −11.5% | −7.7% | 5.2% | 7.1% | 14.9% | 8.1% | 13.6% | 9.1% | 1.6% |
| Free cash flow margin | −1.5% | −11.4% | −4.2% | 4.7% | 5.9% | 6.9% | 2.0% | 13.8% | −10.7% | −8.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | −3.4 | −0.8 | 2.6 | 3.3 | 3.9 | 3.8 | 8.9 | 4.5 | 1.1 |
| Capital expenditure | −0.7 | −0.3 | −0.6 | −0.9 | −1.1 | −1.5 | −3.0 | −2.4 | −9.5 | −5.4 |
| Free cash flow | −0.5 | −3.7 | −1.4 | 1.6 | 2.2 | 2.3 | 0.8 | 6.4 | −5.0 | −4.2 |
| Growth | +31.8% | +7.8% | −65.7% | +701.7% | −177.2% | |||||
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −1.0 | −1.3 | 0.0 | −1.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.2 | 0.9 | 1.0 | 1.6 | 4.7 | 9.3 | 7.4 | 9.3 | 7.6 | 2.5 |
| Total debt | 2.9 | 0.7 | 0.7 | 1.0 | 1.9 | 4.6 | 3.5 | 0.0 | n/a | n/a |
| Net cash (debt) | −1.7 | 0.2 | 0.3 | 0.6 | 2.9 | 4.6 | 3.9 | 9.3 | n/a | n/a |
| Shareholders’ equity | 6.6 | 3.5 | 0.9 | 6.3 | 15.3 | 21.1 | 21.0 | 26.9 | 41.2 | 46.7 |
| Debt to equity | 0.44 | 0.20 | 0.82 | 0.17 | 0.12 | 0.22 | 0.17 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 37.1 | 32.8 | 33.9 | 34.8 | 36.7 | 33.8 | 39.7 | 46.7 | 46.5 | 51.8 | |
| Growth | −11.6% | +3.6% | +2.5% | +5.5% | −7.9% | +17.2% | +17.8% | −0.4% | +11.3% | |
| 34.2 | 31.4 | 31.3 | 28.8 | 29.0 | 26.9 | 31.4 | 33.6 | 36.2 | 43.8 | |
| 2.8 | 1.3 | 2.6 | 6.0 | 7.7 | 6.9 | 8.3 | 13.1 | 10.3 | 8.0 | |
| Growth | −52.9% | +95.7% | +131.3% | +28.8% | −10.9% | +19.9% | +58.4% | −21.1% | −22.8% | |
| 0.1 | 0.0 | n/a | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | |
| 4.7 | 4.7 | 4.7 | 4.6 | 4.7 | 4.9 | 5.2 | 5.7 | 5.8 | 5.6 | |
| −2.0 | −3.4 | −2.1 | 1.4 | 3.0 | 1.9 | 3.0 | 7.3 | 4.4 | 2.3 | |
| Growth | +118.6% | −35.7% | +52.4% | +145.5% | −39.8% | −46.6% | ||||
| −2.6 | −3.7 | −2.5 | 1.9 | 2.7 | 1.5 | 3.9 | 7.7 | 5.1 | 1.1 | |
| 1.2 | 0.1 | 0.1 | 0.1 | 0.1 | −3.5 | 0.7 | 1.4 | 0.9 | 0.2 | |
| −3.6 | −3.8 | −2.6 | 1.8 | 2.6 | 5.0 | 3.2 | 6.4 | 4.2 | 0.8 | |
| Growth | +45.5% | +93.2% | −36.6% | +98.9% | −33.5% | −80.4% | ||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | 0.58 | 0.86 | 0.55 | 1.08 | 0.64 | 0.12 | |
| n/a | n/a | n/a | n/a | 0.58 | 0.86 | 0.55 | 1.07 | 0.63 | 0.12 | |
| Growth | +48.3% | −36.0% | +94.5% | −41.1% | −81.0% | |||||
| 2.0 | 2.0 | 2.0 | 3.7 | 4.5 | 5.8 | 5.8 | 5.9 | 6.6 | 6.7 | |
| 2.0 | 2.0 | 2.0 | 3.7 | 4.5 | 5.9 | 5.8 | 6.0 | 6.7 | 6.8 | |
| Growth | +0.0% | +0.0% | +84.1% | +20.5% | +30.4% | −0.4% | +1.9% | +12.5% | +1.3% | |
† The diluted share count jumps at 2019, 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.