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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 12.0% | 16.7% | 10.4% | 11.1% | 14.9% | 17.2% | |
| −0.3% | −5.6% | −10.8% | −49.5% | −80.8% | −18.5% | |
| 0.4% | −7.7% | −18.1% | −54.4% | −80.5% | −16.5% | |
| 0.1% | 8.2% | −15.8% | −54.7% | −81.5% | −16.1% | |
| 11.8% | 9.3% | −12.3% | −64.1% | −10.2% | −9.8% | |
| Spending | ||||||
| n/a | n/a | n/a | 0.3% | 0.5% | 1.6% | |
| n/a | n/a | n/a | 42.5% | 35.1% | 27.8% | |
| 1.1% | 3.7% | 15.1% | 13.0% | 5.8% | 0.7% | |
| 59.6% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||
| 4.3% | n/a | −84.5% | −97.0% | −117.2% | −18.3% | |
| 0.1% | 8.6% | −13.1% | −30.4% | −64.5% | −13.1% | |
| Balance and payout | ||||||
| 3.28 | n/a | 0.64 | 0.92 | 0.02 | 0.00 | |
| 96.6% | 106.0% | 84.4% | 68.7% | 45.1% | 28.4% | |