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 | 186.8 | 211.7 | 250.3 | 281.7 | 310.7 | 329.3 | 361.1 | 298.4 | 254.6 | 208.8 |
| Growth | +13.3% | +18.2% | +12.5% | +10.3% | +6.0% | +9.7% | −17.4% | −14.7% | −18.0% | |
| Operating income | −34.0 | −21.0 | 11.4 | 5.2 | 8.4 | −4.7 | −119.6 | −60.1 | −23.7 | −20.3 |
| Net income | −29.1 | −53.2 | −17.9 | −1.7 | 2.2 | −10.1 | −123.3 | −63.2 | −29.3 | −27.2 |
| Growth | −555.8% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.02 | 0.03 | −0.13 | −1.51 | −4.59 | −1.80 | −1.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −18.2% | −9.9% | 4.5% | 1.9% | 2.7% | −1.4% | −33.1% | −20.2% | −9.3% | −9.7% |
| Net margin | −15.6% | −25.1% | −7.2% | −0.6% | 0.7% | −3.1% | −34.2% | −21.2% | −11.5% | −13.0% |
| Free cash flow margin | 0.7% | 0.8% | 9.3% | 8.5% | 6.5% | 3.8% | 0.5% | 2.7% | −5.5% | −0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.1 | 2.5 | 23.5 | 26.0 | 20.3 | 12.4 | 2.0 | 8.1 | −14.1 | −1.5 |
| Capital expenditure | −0.8 | −0.7 | −0.2 | −2.1 | −0.1 | −0.0 | −0.0 | −0.0 | −0.0 | −0.1 |
| Free cash flow | 1.3 | 1.8 | 23.2 | 23.9 | 20.2 | 12.4 | 1.9 | 8.1 | −14.1 | −1.5 |
| Growth | +33.2% | +1,205.2% | +2.9% | −15.4% | −38.8% | −84.3% | +316.7% | −274.0% | ||
| Buybacks | n/a | 0.0 | −0.0 | −1.8 | −1.3 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.1 | 16.6 | 17.8 | 18.7 | 21.1 | 34.5 | 25.5 | 15.8 | 9.4 | 12.9 |
| Total debt | 50.0 | 63.0 | 55.5 | 51.0 | 40.6 | 45.3 | 40.6 | 30.5 | 35.6 | 34.6 |
| Net cash (debt) | −39.9 | −46.4 | −37.7 | −32.3 | −19.5 | −10.9 | −15.0 | −14.7 | −26.1 | −21.6 |
| Shareholders’ equity | 229.6 | 224.0 | 207.2 | 210.9 | 216.9 | 213.4 | 94.0 | 34.4 | 25.0 | 18.2 |
| Debt to equity | 0.22 | 0.28 | 0.27 | 0.24 | 0.19 | 0.21 | 0.43 | 0.89 | 1.43 | 1.90 |
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 | ||||||||||
| 28.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −18.2% | −9.9% | 4.5% | 1.9% | 2.7% | −1.4% | −33.1% | −20.2% | −9.3% | −9.7% | |
| −23.1% | −15.0% | 1.3% | −0.6% | 1.0% | −3.0% | −33.7% | −21.2% | −12.2% | −13.0% | |
| −15.6% | −25.1% | −7.2% | −0.6% | 0.7% | −3.1% | −34.2% | −21.2% | −11.5% | −13.0% | |
| 0.7% | 0.8% | 9.3% | 8.5% | 6.5% | 3.8% | 0.5% | 2.7% | −5.5% | −0.7% | |
| Spending | ||||||||||
| n/a | 1.2% | 2.1% | 2.9% | 4.1% | 4.8% | 5.0% | 6.2% | 6.8% | 5.7% | |
| 29.0% | 26.0% | 14.4% | 17.1% | 15.1% | 14.6% | 14.8% | 11.8% | 14.8% | 16.6% | |
| 0.4% | 0.3% | 0.1% | 0.7% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| n/a | n/a | 1.4% | n/a | 27.1% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −12.7% | −23.8% | −8.7% | −0.8% | 1.0% | −4.7% | −131.3% | −183.8% | −117.3% | −149.2% | |
| −9.3% | −16.8% | −6.1% | −0.6% | 0.7% | −3.2% | −67.0% | −56.5% | −31.3% | −30.5% | |
| Balance and payout | ||||||||||
| 0.22 | 0.28 | 0.27 | 0.24 | 0.19 | 0.21 | 0.43 | 0.89 | 1.43 | 1.90 | |
| 26.4% | 29.3% | 29.4% | 33.5% | 30.1% | 32.9% | 48.9% | 69.2% | 73.3% | 79.6% | |
| n/a | 0.0% | 0.0% | 7.5% | 6.4% | 0.0% | n/a | n/a | n/a | n/a | |