Closing prices at the end of each trading day, from 11 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 | 104.5 | 77.4 | 120.8 | 116.2 | 102.1 | 118.9 | 113.3 | 112.3 | 94.1 | 86.6 |
| Growth | −25.9% | +56.0% | −3.8% | −12.1% | +16.5% | −4.7% | −1.0% | −16.1% | −8.1% | |
| Operating income | −3.0 | −0.6 | 1.0 | 0.4 | 0.2 | 2.1 | −6.9 | 1.9 | −6.2 | −48.6 |
| Net income | −4.3 | −0.9 | −2.9 | −4.7 | −7.8 | −0.3 | −9.5 | −3.4 | −12.4 | −56.7 |
| Growth | ||||||||||
| EPS, diluted | −0.13 | −0.02 | −0.08 | −0.12 | n/a | n/a | −0.23 | −0.08 | −0.28 | −1.28 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.3% | 50.6% | 52.3% | 55.4% | 56.8% | 56.9% | 53.7% | 58.9% | 58.2% | 57.7% |
| Operating margin | −2.9% | −0.8% | 0.8% | 0.3% | 0.2% | 1.7% | −6.1% | 1.7% | −6.6% | −56.1% |
| Net margin | −4.1% | −1.1% | −2.4% | −4.0% | −7.6% | −0.2% | −8.4% | −3.0% | −13.2% | −65.5% |
| Free cash flow margin | n/a | 0.2% | 1.6% | 5.9% | 8.0% | 0.1% | −0.4% | 10.9% | −1.3% | 6.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.4 | 1.1 | 2.9 | 8.0 | 9.3 | 1.3 | 1.2 | 14.0 | 1.4 | 6.7 |
| Capital expenditure | n/a | −0.9 | −1.0 | −1.2 | −1.2 | −1.2 | −1.6 | −1.8 | −2.6 | −1.3 |
| Free cash flow | n/a | 0.2 | 1.9 | 6.8 | 8.2 | 0.1 | −0.4 | 12.2 | −1.2 | 5.5 |
| Growth | +1,036.5% | +259.8% | +19.8% | −99.2% | −753.7% | −109.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.6 | 5.2 | 8.2 | 8.3 | 8.3 | 7.8 | 4.5 | 4.3 | 4.1 | 8.6 |
| Total debt | 11.4 | 9.0 | 57.2 | 50.1 | 48.3 | 48.6 | 47.1 | 36.8 | 37.0 | 35.9 |
| Net cash (debt) | −5.8 | −3.8 | −49.0 | −41.8 | −40.0 | −40.8 | −42.6 | −32.6 | −32.8 | −27.3 |
| Shareholders’ equity | 72.2 | 80.9 | 82.7 | 81.7 | 76.7 | 83.4 | 72.2 | 73.1 | 63.3 | 13.7 |
| Debt to equity | 0.16 | 0.11 | 0.69 | 0.61 | 0.63 | 0.58 | 0.65 | 0.50 | 0.58 | 2.61 |
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 | ||||||||||
| 104.5 | 77.4 | 120.8 | 116.2 | 102.1 | 118.9 | 113.3 | 112.3 | 94.1 | 86.6 | |
| Growth | −25.9% | +56.0% | −3.8% | −12.1% | +16.5% | −4.7% | −1.0% | −16.1% | −8.1% | |
| 56.1 | 38.2 | 57.6 | 51.9 | 44.1 | 51.3 | 52.5 | 46.2 | 39.4 | 36.6 | |
| 48.4 | 39.2 | 63.2 | 64.3 | 58.0 | 67.7 | 60.8 | 66.1 | 54.8 | 49.9 | |
| Growth | −19.1% | +61.3% | +1.8% | −9.8% | +16.6% | −10.1% | +8.6% | −17.1% | −8.9% | |
| 5.4 | 5.6 | 11.0 | 10.7 | 8.7 | 10.8 | 12.3 | 11.8 | 10.4 | 8.8 | |
| 21.0 | 17.5 | 21.4 | 22.8 | 23.5 | 24.3 | 24.5 | 22.8 | 21.5 | 17.7 | |
| −3.0 | −0.6 | 1.0 | 0.4 | 0.2 | 2.1 | −6.9 | 1.9 | −6.2 | −48.6 | |
| Growth | −61.7% | −41.4% | +834.8% | −435.6% | −427.9% | |||||
| −3.1 | −2.6 | −8.0 | −5.5 | −7.3 | −0.1 | −9.2 | −2.6 | −11.7 | −57.4 | |
| 1.2 | −0.6 | −3.7 | −0.8 | 0.5 | 0.1 | 0.3 | 0.9 | 0.7 | −0.7 | |
| −4.3 | −0.9 | −2.9 | −4.7 | −7.8 | −0.3 | −9.5 | −3.4 | −12.4 | −56.7 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −0.13 | −0.02 | −0.08 | −0.12 | n/a | −0.01 | −0.23 | −0.08 | −0.28 | −1.28 | |
| −0.13 | −0.02 | −0.08 | −0.12 | n/a | n/a | −0.23 | −0.08 | −0.28 | −1.28 | |
| Growth | ||||||||||
| 34.2 | 34.8 | 36.5 | 37.8 | 38.6 | 40.3 | 41.4 | 42.4 | 43.5 | 44.4 | |
| 34.2 | 34.8 | 36.5 | 37.8 | 38.6 | 40.3 | 41.4 | 42.4 | 43.5 | 44.4 | |
| Growth | +1.6% | +4.9% | +3.7% | +2.2% | +4.4% | +2.7% | +2.4% | +2.6% | +2.0% | |