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 | n/a | 10.4 | 11.0 | 13.7 | n/a | n/a | 18.6 | 17.5 | 26.5 | 27.6 |
| Growth | +5.3% | +24.9% | −5.9% | +51.6% | +4.3% | |||||
| Operating income | 0.9 | −0.2 | −1.4 | −1.0 | −1.4 | 0.3 | −2.3 | −5.7 | −1.6 | 1.6 |
| Net income | 0.5 | −0.2 | −2.3 | −1.3 | −1.0 | −0.1 | −2.5 | −5.8 | −2.2 | −1.0 |
| Growth | −133.1% | |||||||||
| EPS, diluted | 0.12 | −0.03 | −0.42 | −0.19 | −0.14 | −0.01 | −0.32 | −0.75 | −0.26 | −0.12 |
| Growth | −125.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 50.1% | 47.3% | 49.1% | n/a | n/a | 41.2% | 22.1% | 30.0% | 41.4% |
| Operating margin | n/a | −2.3% | −13.2% | −7.0% | n/a | n/a | −12.4% | −32.9% | −6.2% | 6.0% |
| Net margin | n/a | −1.6% | −21.1% | −9.4% | n/a | n/a | −13.4% | −33.1% | −8.1% | −3.8% |
| Free cash flow margin | n/a | −159.0% | −21.9% | −8.4% | n/a | n/a | −29.7% | −37.6% | −0.4% | 4.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.2 | 1.2 | −0.4 | 0.2 | 1.3 | 1.0 | −1.5 | −4.7 | 0.4 | 2.5 |
| Capital expenditure | −3.6 | −17.8 | −2.0 | −1.4 | −4.1 | −2.6 | −4.0 | −1.9 | −0.5 | −1.3 |
| Free cash flow | −3.8 | −16.6 | −2.4 | −1.2 | −2.8 | −1.7 | −5.5 | −6.6 | −0.1 | 1.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.2 | 3.8 | 2.5 | 6.3 | 6.9 | 10.2 | 5.8 | 1.0 | 3.8 | 3.8 |
| Total debt | n/a | 18.0 | 18.6 | 16.9 | 9.5 | 0.8 | 10.2 | n/a | 10.5 | 9.1 |
| Net cash (debt) | n/a | −14.2 | −16.1 | −10.6 | −2.5 | 9.4 | −4.4 | n/a | −6.8 | −5.3 |
| Shareholders’ equity | 19.7 | 23.6 | 21.7 | 29.0 | 28.3 | 32.6 | 30.4 | 25.0 | 27.5 | 27.1 |
| Debt to equity | n/a | 0.76 | 0.86 | 0.58 | 0.34 | 0.02 | 0.34 | n/a | 0.38 | 0.34 |
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 | ||||||||||
| n/a | 50.1% | 47.3% | 49.1% | n/a | n/a | 41.2% | 22.1% | 30.0% | 41.4% | |
| n/a | −2.3% | −13.2% | −7.0% | n/a | n/a | −12.4% | −32.9% | −6.2% | 6.0% | |
| n/a | −4.2% | −16.9% | −9.2% | n/a | n/a | −13.4% | −33.0% | −8.1% | −3.7% | |
| n/a | −1.6% | −21.1% | −9.4% | n/a | n/a | −13.4% | −33.1% | −8.1% | −3.8% | |
| n/a | −159.0% | −21.9% | −8.4% | n/a | n/a | −29.7% | −37.6% | −0.4% | 4.4% | |
| Spending | ||||||||||
| n/a | 19.6% | 32.0% | 26.9% | n/a | n/a | 24.2% | 25.2% | 14.7% | 11.0% | |
| n/a | 14.6% | 15.8% | 12.3% | n/a | n/a | 12.2% | 12.2% | 8.4% | 11.6% | |
| n/a | 170.3% | 18.5% | 10.1% | n/a | n/a | 21.4% | 10.8% | 1.8% | 4.5% | |
| 33.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 2.6% | −0.7% | −10.7% | −4.5% | −3.6% | −0.2% | −8.2% | −23.1% | −7.8% | −3.8% | |
| 2.1% | −0.5% | −7.1% | −3.3% | −2.5% | −0.2% | −5.6% | −13.2% | −4.8% | −2.4% | |
| Balance and payout | ||||||||||
| n/a | 0.76 | 0.86 | 0.58 | 0.34 | 0.02 | 0.34 | n/a | 0.38 | 0.34 | |
| 20.1% | 31.2% | 33.6% | 25.1% | 29.9% | 26.7% | 32.3% | 42.9% | 39.0% | 36.4% | |