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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134.7 | 117.0 | 86.7 | 117.6 | 100.9 | 160.9 | 100.4 | 86.5 | 75.8 |
| Growth | −13.2% | −25.9% | +35.6% | −14.2% | +59.4% | −37.6% | −13.8% | −12.4% | |
| Operating income | 13.0 | 4.7 | −11.2 | 3.9 | −5.5 | 1.5 | −5.3 | −9.6 | −8.2 |
| Net income | 7.3 | 1.7 | −10.5 | 2.2 | −5.6 | 0.9 | −16.6 | −9.9 | −9.8 |
| Growth | −77.3% | −735.4% | −350.0% | −1,930.0% | |||||
| EPS, diluted | 0.34 | 0.08 | −0.49 | 0.10 | −0.21 | 0.10 | −1.66 | −0.99 | −0.98 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.9% | 17.1% | 6.7% | 11.6% | 5.6% | 6.8% | 4.7% | 1.2% | 8.8% |
| Operating margin | 9.6% | 4.0% | −12.9% | 3.3% | −5.4% | 0.9% | −5.3% | −11.1% | −10.8% |
| Net margin | 5.4% | 1.4% | −12.2% | 1.9% | −5.5% | 0.6% | −16.5% | −11.5% | −13.0% |
| Free cash flow margin | 2.7% | 7.5% | 8.0% | 0.9% | −4.9% | −17.1% | 6.2% | −10.9% | 7.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.3 | 18.2 | 9.2 | 7.5 | 16.1 | −2.4 | 10.7 | 12.9 | 6.3 |
| Capital expenditure | −11.6 | −9.4 | −2.2 | −6.4 | −21.1 | −25.1 | −4.5 | −22.3 | −0.3 |
| Free cash flow | 3.7 | 8.8 | 7.0 | 1.1 | −5.0 | −27.5 | 6.2 | −9.4 | 6.0 |
| Growth | +137.6% | −20.5% | −84.0% | −545.5% | −252.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.5 | 9.0 | 12.1 | 5.8 | 4.1 | 11.2 | 9.5 | 4.4 | 7.0 |
| Total debt | 8.1 | 8.2 | 4.5 | 4.4 | 9.6 | 9.8 | 9.0 | 11.4 | 4.7 |
| Net cash (debt) | −3.6 | 0.9 | 7.6 | 1.4 | −5.5 | 1.4 | 0.5 | −7.0 | 2.3 |
| Shareholders’ equity | 172.8 | 185.3 | 166.5 | 166.0 | 175.1 | 215.7 | 181.3 | 168.3 | 156.1 |
| Debt to equity | 0.05 | 0.04 | 0.03 | 0.03 | 0.05 | 0.05 | 0.05 | 0.07 | 0.03 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 18.9% | 17.1% | 6.7% | 11.6% | 5.6% | 6.8% | 4.7% | 1.2% | 8.8% | |
| 9.6% | 4.0% | −12.9% | 3.3% | −5.4% | 0.9% | −5.3% | −11.1% | −10.8% | |
| 7.7% | 2.0% | −14.3% | 2.8% | −6.6% | n/a | −4.8% | −11.1% | −11.8% | |
| 5.4% | 1.4% | −12.2% | 1.9% | −5.5% | 0.6% | −16.5% | −11.5% | −13.0% | |
| 2.7% | 7.5% | 8.0% | 0.9% | −4.9% | −17.1% | 6.2% | −10.9% | 7.9% | |
| Spending | |||||||||
| 0.0% | 0.0% | 0.0% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% | |
| 9.2% | 9.7% | 15.1% | 8.3% | 11.1% | 5.9% | 10.0% | 10.5% | 19.5% | |
| 8.6% | 8.0% | 2.5% | 5.5% | 20.9% | 15.6% | 4.5% | 25.8% | 0.4% | |
| 29.9% | 28.5% | n/a | 32.6% | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||||
| 4.2% | 0.9% | −6.3% | 1.3% | −3.2% | 0.4% | −9.1% | −5.9% | −6.3% | |
| 3.5% | 0.8% | −5.2% | 1.2% | −2.8% | 0.4% | −8.1% | −5.1% | −5.5% | |
| Balance and payout | |||||||||
| 0.05 | 0.04 | 0.03 | 0.03 | 0.05 | 0.05 | 0.05 | 0.07 | 0.03 | |
| 17.1% | 15.4% | 18.0% | 12.7% | 12.4% | 10.7% | 11.3% | 13.6% | 12.1% | |