Closing prices at the end of each trading day, from 8 Jan 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|
| Revenue | 38.6 | 37.6 | 34.7 | 34.0 | 36.3 | 36.3 |
| Growth | −2.4% | −7.9% | −2.0% | +6.8% | +0.2% | |
| Operating income | −0.1 | −2.1 | −3.8 | −16.8 | −29.3 | −6.7 |
| Net income | 0.1 | 3.1 | −5.5 | −18.6 | −29.6 | −5.9 |
| Growth | +5,637.0% | −276.8% | ||||
| EPS, diluted | n/a | n/a | −11.90 | −14.97 | −4.53 | −0.53 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|
| Gross margin | 12.0% | 16.7% | 10.4% | 11.1% | 14.9% | 17.2% |
| Operating margin | −0.3% | −5.6% | −10.8% | −49.5% | −80.8% | −18.5% |
| Net margin | 0.1% | 8.2% | −15.8% | −54.7% | −81.5% | −16.1% |
| Free cash flow margin | 11.8% | 9.3% | −12.3% | −64.1% | −10.2% | −9.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 5.0 | 4.9 | 1.0 | −17.4 | −1.6 | −3.3 |
| Capital expenditure | −0.4 | −1.4 | −5.2 | −4.4 | −2.1 | −0.2 |
| Free cash flow | 4.6 | 3.5 | −4.3 | −21.8 | −3.7 | −3.6 |
| Growth | −23.2% | −221.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|
| Cash and securities | 6.1 | 8.4 | 12.7 | 6.9 | 20.2 | 21.9 |
| Total debt | 4.1 | 2.0 | 4.2 | 17.6 | 0.6 | 0.1 |
| Net cash (debt) | 1.9 | 6.4 | 8.6 | −10.7 | 19.7 | 21.8 |
| Shareholders’ equity | 1.3 | −2.2 | 6.5 | 19.1 | 25.2 | 32.0 |
| Debt to equity | 3.28 | n/a | 0.64 | 0.92 | 0.02 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 6.1 | 8.4 | 12.7 | 6.9 | 20.2 | 21.9 | |
| n/a | 5.5 | 4.9 | 5.4 | 5.6 | 5.9 | |
| n/a | 0.5 | 1.4 | 5.1 | 0.5 | 0.3 | |
| n/a | 7.9 | 9.9 | 8.1 | 4.0 | 3.2 | |
| n/a | n/a | 0.3 | 2.7 | 0.4 | 0.4 | |
| 39.3 | 36.0 | 41.8 | 61.2 | 45.8 | 44.7 | |
| Growth | −8.4% | +16.1% | +46.5% | −25.1% | −2.5% | |
| Liabilities | ||||||
| 2.0 | 0.5 | 2.4 | 1.8 | 0.3 | 0.0 | |
| 2.0 | 0.5 | 0.9 | 13.5 | 0.2 | 0.0 | |
| 0.2 | 1.0 | 0.9 | 2.3 | 0.0 | 0.0 | |
| calc | 4.1 | 2.0 | 4.2 | 17.6 | 0.6 | 0.1 |
| 38.0 | 38.1 | 35.2 | 42.0 | 20.7 | 12.7 | |
| Equity | ||||||
| −1.6 | 2.2 | −10.2 | −28.8 | −58.3 | −64.2 | |
| 1.3 | −2.2 | 6.5 | 19.1 | 25.2 | 32.0 | |
| Growth | −275.2% | +195.0% | +31.9% | +27.0% | ||
| Per share and net cash | ||||||
| calc | 1.9 | 6.4 | 8.6 | −10.7 | 19.7 | 21.8 |
| n/a | 52.1 | 21.2 | 1.6 | 9.8 | 17.8 | |
| calc | n/a | −0.04 | 0.31 | 11.82 | 2.57 | 1.80 |
† The number of shares outstanding jumps at 2021 and 2022 and 2023 and 2024, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.