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 | 70.5 | 71.1 | 67.1 | 81.1 | 97.4 | 102.4 | 109.9 | 125.8 | 134.9 | 143.4 |
| Growth | +0.8% | −5.5% | +20.8% | +20.1% | +5.1% | +7.4% | +14.4% | +7.2% | +6.4% | |
| Operating income | 1.0 | −3.8 | 0.4 | 3.5 | 8.8 | 2.8 | 1.7 | 4.1 | 6.9 | 11.9 |
| Net income | −0.2 | −20.7 | −1.1 | 1.4 | 17.3 | 1.4 | 0.0 | 0.9 | 2.3 | 6.6 |
| Growth | +1,173.5% | −91.8% | −98.7% | +4,744.4% | +168.9% | +182.6% | ||||
| EPS, diluted | −0.01 | −0.91 | −0.05 | 0.07 | 0.80 | 0.06 | 0.00 | 0.04 | 0.11 | 0.31 |
| Growth | +1,042.9% | −92.5% | −100.0% | +175.0% | +181.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.5% | 61.0% | 58.9% | 57.8% | 60.3% | 57.2% | 55.1% | 50.2% | 52.2% | 56.0% |
| Operating margin | 1.4% | −5.4% | 0.6% | 4.3% | 9.1% | 2.8% | 1.5% | 3.2% | 5.1% | 8.3% |
| Net margin | −0.3% | −29.1% | −1.6% | 1.7% | 17.8% | 1.4% | 0.0% | 0.7% | 1.7% | 4.6% |
| Free cash flow margin | 11.0% | 10.7% | 16.5% | 13.5% | 19.7% | 16.9% | 15.0% | 8.1% | 14.4% | 16.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.9 | 7.7 | 11.4 | 13.9 | 20.3 | 18.3 | 17.5 | 11.2 | 20.5 | 24.4 |
| Capital expenditure | −0.2 | −0.1 | −0.3 | −2.9 | −1.1 | −1.0 | −1.0 | −1.0 | −1.1 | −0.6 |
| Free cash flow | 7.7 | 7.6 | 11.1 | 10.9 | 19.2 | 17.3 | 16.5 | 10.2 | 19.4 | 23.8 |
| Growth | −1.6% | +45.9% | −1.4% | +75.2% | −9.6% | −4.6% | −38.3% | +89.9% | +23.1% | |
| Buybacks | −0.1 | n/a | −10.4 | 0.0 | 0.0 | −0.6 | −5.5 | −0.2 | −1.2 | −9.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.4 | 3.5 | 4.3 | 2.6 | 9.6 | 0.2 | 0.2 | 0.2 | 0.5 | 3.2 |
| Total debt | 31.9 | 28.4 | 33.7 | 38.4 | 38.8 | 33.1 | 33.2 | 29.1 | 23.9 | 19.6 |
| Net cash (debt) | −28.5 | −24.9 | −29.4 | −35.7 | −29.2 | −32.9 | −33.0 | −28.9 | −23.3 | −16.4 |
| Shareholders’ equity | 50.7 | 31.0 | 20.4 | 22.3 | 40.8 | 48.3 | 48.0 | 52.3 | 57.5 | 57.3 |
| Debt to equity | 0.63 | 0.92 | 1.65 | 1.72 | 0.95 | 0.69 | 0.69 | 0.56 | 0.41 | 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 | ||||||||||
| 63.5% | 61.0% | 58.9% | 57.8% | 60.3% | 57.2% | 55.1% | 50.2% | 52.2% | 56.0% | |
| 1.4% | −5.4% | 0.6% | 4.3% | 9.1% | 2.8% | 1.5% | 3.2% | 5.1% | 8.3% | |
| −0.5% | −7.4% | −1.6% | 1.9% | 7.7% | 1.2% | 0.1% | 1.5% | 3.8% | 7.4% | |
| −0.3% | −29.1% | −1.6% | 1.7% | 17.8% | 1.4% | 0.0% | 0.7% | 1.7% | 4.6% | |
| 11.0% | 10.7% | 16.5% | 13.5% | 19.7% | 16.9% | 15.0% | 8.1% | 14.4% | 16.6% | |
| Spending | ||||||||||
| 34.9% | 35.5% | 37.8% | 35.7% | 36.1% | 39.7% | 40.2% | 36.1% | 38.0% | 39.7% | |
| 0.2% | 0.1% | 0.4% | 3.6% | 1.1% | 1.0% | 0.9% | 0.8% | 0.8% | 0.4% | |
| n/a | n/a | n/a | 10.7% | −129.8% | −13.0% | 86.2% | 52.9% | 53.6% | 37.6% | |
| Returns | ||||||||||
| −0.4% | −66.9% | −5.4% | 6.1% | 42.5% | 2.9% | 0.0% | 1.7% | 4.1% | 11.6% | |
| −0.2% | −30.1% | −1.7% | 1.7% | 17.9% | 1.5% | 0.0% | 0.8% | 2.3% | 6.6% | |
| Balance and payout | ||||||||||
| 0.63 | 0.92 | 1.65 | 1.72 | 0.95 | 0.69 | 0.69 | 0.56 | 0.41 | 0.34 | |
| 47.4% | 55.1% | 68.1% | 71.8% | 58.0% | 50.5% | 51.7% | 49.2% | 44.5% | 43.0% | |
| 1.0% | n/a | 93.6% | 0.0% | 0.0% | 3.2% | 33.0% | 1.5% | 6.1% | 41.4% | |