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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.6 | 5.2 | 8.2 | 8.3 | 8.3 | 7.8 | 4.5 | 4.3 | 4.1 | 8.6 | |
| 15.7 | 13.4 | 21.5 | 20.7 | 17.8 | 21.8 | 16.7 | 16.1 | 14.9 | 16.0 | |
| 20.0 | 16.8 | 25.1 | 22.1 | 22.3 | 27.6 | 26.4 | 24.7 | 23.2 | 20.8 | |
| 4.3 | 3.7 | 5.9 | 4.8 | 4.0 | 3.4 | 3.4 | 4.0 | 5.1 | 4.8 | |
| 38.0 | 36.3 | 57.3 | 57.4 | 58.6 | 57.7 | 56.3 | 57.1 | 56.3 | 9.6 | |
| 107.8 | 109.4 | 168.6 | 164.9 | 156.3 | 162.3 | 145.4 | 137.4 | 126.6 | 80.1 | |
| Growth | +1.5% | +54.2% | −2.2% | −5.2% | +3.9% | −10.5% | −5.5% | −7.8% | −36.8% | |
| Liabilities | ||||||||||
| n/a | n/a | 2.4 | 3.2 | 2.0 | 3.5 | 4.1 | 6.1 | 37.0 | 0.0 | |
| 11.4 | 9.0 | 54.8 | 46.9 | 46.3 | 45.1 | 43.0 | 30.7 | 0.0 | 35.9 | |
| calc | 11.4 | 9.0 | 57.2 | 50.1 | 48.3 | 48.6 | 47.1 | 36.8 | 37.0 | 35.9 |
| 35.6 | 28.5 | 85.9 | 83.2 | 79.6 | 78.9 | 73.1 | 64.3 | 63.3 | 66.3 | |
| Equity | ||||||||||
| −116.0 | −117.0 | −119.9 | −124.6 | −132.4 | −132.7 | −142.2 | −145.6 | −158.0 | −214.7 | |
| 72.2 | 80.9 | 82.7 | 81.7 | 76.7 | 83.4 | 72.2 | 73.1 | 63.3 | 13.7 | |
| Growth | +12.1% | +2.3% | −1.2% | −6.1% | +8.8% | −13.4% | +1.2% | −13.3% | −78.3% | |
| Per share and net cash | ||||||||||
| calc | −5.8 | −3.8 | −49.0 | −41.8 | −40.0 | −40.8 | −42.6 | −32.6 | −32.8 | −27.3 |
| 34.4 | 35.0 | 37.4 | 38.2 | 39.4 | 41.1 | 42.1 | 43.4 | 44.1 | 44.7 | |
| calc | 2.10 | 2.31 | 2.21 | 2.14 | 1.95 | 2.03 | 1.72 | 1.68 | 1.44 | 0.31 |
Lines marked calc are worked out here from filed figures; point at one for how.