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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 45.1% | 37.3% | 41.0% | 41.3% | 42.8% | 42.4% | 44.5% | 42.0% | 40.1% | 36.5% | |
| −5.6% | −31.0% | −30.2% | −20.7% | −18.1% | −14.0% | −13.2% | −19.3% | −17.1% | −4.9% | |
| −5.8% | −31.2% | −30.0% | −20.2% | −17.3% | −9.6% | −13.1% | −18.3% | −18.2% | −8.3% | |
| −25.4% | −30.9% | −30.1% | −20.3% | −17.4% | −9.7% | −13.2% | −18.5% | −18.3% | −8.4% | |
| −2.6% | −10.0% | −24.6% | −18.5% | −9.2% | 14.8% | −17.2% | −13.2% | −15.0% | −4.3% | |
| Spending | ||||||||||
| 11.6% | 12.5% | 9.4% | 8.5% | 9.0% | 12.7% | 12.6% | 13.2% | 11.2% | 7.0% | |
| 16.5% | 21.1% | 22.4% | 19.3% | 18.2% | 16.4% | 13.3% | 16.9% | 20.1% | 14.7% | |
| 2.3% | 1.4% | 1.0% | 0.3% | 0.3% | 0.4% | 0.5% | 0.2% | 0.0% | 0.3% | |
| Returns | ||||||||||
| −29.9% | −42.2% | −42.8% | −38.8% | −36.4% | −22.4% | −43.8% | −100.5% | −424.9% | −90.1% | |
| −24.3% | −30.9% | −30.7% | −25.3% | −22.6% | −10.7% | −17.8% | −27.8% | −30.6% | −15.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.14 | n/a | n/a | n/a | 0.48 | n/a | |
| 18.7% | 26.7% | 28.1% | 34.8% | 37.9% | 52.1% | 59.3% | 72.3% | 92.8% | 83.1% | |