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 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46.2 | 41.6 | 42.6 | 43.4 | 36.3 | 53.9 | 57.0 | 51.9 | 48.7 | 52.7 |
| Growth | −9.9% | +2.4% | +2.0% | −16.3% | +48.3% | +5.7% | −9.0% | −6.2% | +8.2% | |
| Operating income | −2.6 | −12.9 | −12.9 | −9.0 | −6.6 | −7.5 | −7.5 | −10.0 | −8.3 | −2.6 |
| Net income | −11.7 | −12.9 | −12.8 | −8.8 | −6.3 | −5.2 | −7.5 | −9.6 | −8.9 | −4.4 |
| Growth | ||||||||||
| EPS, diluted | −1.15 | −1.11 | −1.05 | −0.64 | −0.46 | −0.34 | −0.47 | −0.59 | −0.54 | −0.26 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.1% | 37.3% | 41.0% | 41.3% | 42.8% | 42.4% | 44.5% | 42.0% | 40.1% | 36.5% |
| Operating margin | −5.6% | −31.0% | −30.2% | −20.7% | −18.1% | −14.0% | −13.2% | −19.3% | −17.1% | −4.9% |
| Net margin | −25.4% | −30.9% | −30.1% | −20.3% | −17.4% | −9.7% | −13.2% | −18.5% | −18.3% | −8.4% |
| Free cash flow margin | −2.6% | −10.0% | −24.6% | −18.5% | −9.2% | 14.8% | −17.2% | −13.2% | −15.0% | −4.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.1 | −3.6 | −10.0 | −7.9 | −3.2 | 8.2 | −9.5 | −6.7 | −7.3 | −2.1 |
| Capital expenditure | −1.1 | −0.6 | −0.4 | −0.1 | −0.1 | −0.2 | −0.3 | −0.1 | −0.0 | −0.1 |
| Free cash flow | −1.2 | −4.1 | −10.5 | −8.0 | −3.3 | 8.0 | −9.8 | −6.9 | −7.3 | −2.3 |
| Growth | −222.5% | |||||||||
| Buybacks | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.7 | 21.7 | 21.2 | 12.7 | 11.6 | 23.9 | 13.9 | 7.0 | 2.4 | 6.0 |
| Total debt | n/a | n/a | n/a | n/a | 2.5 | n/a | n/a | n/a | 1.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 9.1 | n/a | n/a | n/a | 1.4 | n/a |
| Shareholders’ equity | 39.2 | 30.5 | 30.0 | 22.7 | 17.4 | 23.3 | 17.2 | 9.5 | 2.1 | 4.9 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.14 | n/a | n/a | n/a | 0.48 | n/a |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 23.7 | 21.7 | 21.2 | 12.7 | 11.6 | 23.9 | 13.9 | 7.0 | 2.4 | 6.0 | |
| 10.0 | 7.9 | 9.1 | 9.3 | 7.3 | 6.6 | 6.2 | 6.7 | 6.0 | 7.6 | |
| 11.6 | 9.4 | 8.8 | 8.2 | 5.7 | 7.6 | 10.6 | 9.9 | 10.8 | 7.9 | |
| 1.5 | 1.4 | 1.2 | 0.7 | 0.4 | 0.4 | 0.5 | 0.4 | 0.1 | 0.1 | |
| 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |
| 48.1 | 41.6 | 41.7 | 34.8 | 28.0 | 48.7 | 42.3 | 34.4 | 29.1 | 29.2 | |
| Growth | −13.5% | +0.1% | −16.5% | −19.7% | +74.1% | −13.1% | −18.6% | −15.4% | +0.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 1.2 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 1.2 | n/a | n/a | n/a | 1.0 | n/a | |
| calc | n/a | n/a | n/a | n/a | 2.5 | n/a | n/a | n/a | 1.0 | n/a |
| 9.0 | 11.1 | 11.7 | 12.1 | 10.6 | 25.4 | 25.1 | 24.9 | 27.0 | 24.2 | |
| Equity | ||||||||||
| −16.1 | −29.0 | −41.8 | −50.6 | −56.9 | −62.2 | −69.7 | −79.0 | −88.0 | −92.4 | |
| 39.2 | 30.5 | 30.0 | 22.7 | 17.4 | 23.3 | 17.2 | 9.5 | 2.1 | 4.9 | |
| Growth | −22.1% | −1.8% | −24.2% | −23.5% | +34.2% | −26.0% | −44.7% | −78.0% | +134.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 9.1 | n/a | n/a | n/a | 1.4 | n/a |
| 11.3 | 11.6 | 13.6 | 13.8 | 13.9 | 15.9 | 16.0 | 16.3 | 16.6 | 17.3 | |
| calc | 3.46 | 2.63 | 2.20 | 1.65 | 1.25 | 1.47 | 1.08 | 0.59 | 0.13 | 0.28 |
Lines marked calc are worked out here from filed figures; point at one for how.