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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.9 | 11.2 | 7.3 | 6.9 | 7.5 | 7.5 | 13.9 | 11.7 | 11.9 |
| Growth | −6.2% | −34.5% | −5.7% | +8.6% | +0.2% | +86.0% | −16.2% | +1.8% | |
| Operating income | 2.8 | 2.1 | −0.2 | 0.1 | −0.1 | −0.7 | −0.4 | −2.1 | −1.8 |
| Net income | 2.9 | 1.3 | −0.5 | 0.1 | −0.7 | 1.7 | −0.4 | −2.0 | −1.6 |
| Growth | −56.4% | −136.3% | −749.6% | −122.9% | |||||
| EPS, diluted | n/a | n/a | −0.07 | 0.02 | −0.12 | 0.13 | −0.08 | −0.16 | −0.13 |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.9% | 61.5% | 45.3% | 56.6% | 54.3% | 51.5% | 47.1% | 41.5% | 38.9% |
| Operating margin | 24.0% | 19.2% | −2.9% | 1.6% | −1.1% | −8.9% | −3.1% | −17.6% | −15.4% |
| Net margin | 24.3% | 11.3% | −6.3% | 1.6% | −9.8% | 22.3% | −2.7% | −17.0% | −13.6% |
| Free cash flow margin | 14.3% | 14.8% | −1.9% | 0.5% | 1.0% | −12.8% | −1.7% | −4.7% | −1.4% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.9 | 2.0 | 0.0 | 0.0 | 0.2 | −0.9 | −0.1 | −0.4 | −0.1 |
| Capital expenditure | −0.2 | −0.4 | −0.1 | −0.0 | −0.2 | −0.0 | −0.1 | −0.2 | −0.1 |
| Free cash flow | 1.7 | 1.7 | −0.1 | 0.0 | 0.1 | −1.0 | −0.2 | −0.5 | −0.2 |
| Growth | −2.5% | −108.4% | +125.0% | −1,429.2% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −0.4 | n/a | n/a |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.0 | 7.8 | 5.8 | 6.1 | 10.8 | 10.1 | 4.3 | 3.0 | 2.7 |
| Shareholders’ equity | 9.6 | 11.1 | 8.6 | 8.8 | 12.7 | 13.8 | 13.0 | 10.5 | 9.2 |
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 | 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 | |||||||||
| 58.9% | 61.5% | 45.3% | 56.6% | 54.3% | 51.5% | 47.1% | 41.5% | 38.9% | |
| 24.0% | 19.2% | −2.9% | 1.6% | −1.1% | −8.9% | −3.1% | −17.6% | −15.4% | |
| 24.3% | 19.1% | −2.4% | 0.3% | −1.7% | 25.9% | −2.0% | −16.8% | −15.2% | |
| 24.3% | 11.3% | −6.3% | 1.6% | −9.8% | 22.3% | −2.7% | −17.0% | −13.6% | |
| 14.3% | 14.8% | −1.9% | 0.5% | 1.0% | −12.8% | −1.7% | −4.7% | −1.4% | |
| Spending | |||||||||
| 5.2% | 7.4% | 12.5% | 13.3% | 11.9% | 16.3% | 16.7% | 17.6% | 12.6% | |
| 29.7% | 34.9% | 35.7% | 41.7% | 43.4% | 44.2% | 33.5% | 41.5% | 41.7% | |
| 1.6% | 3.5% | 1.9% | 0.1% | 2.1% | 0.6% | 0.9% | 1.5% | 0.5% | |
| −0.2% | 41.0% | n/a | −527.8% | n/a | 13.9% | n/a | n/a | n/a | |
| Returns | |||||||||
| 30.1% | 11.3% | −5.3% | 1.3% | −5.8% | 12.1% | −2.9% | −18.9% | −17.5% | |
| 27.6% | 10.7% | −4.9% | 1.1% | −5.3% | 11.2% | −2.5% | −15.1% | −13.8% | |
| Balance and payout | |||||||||
| 8.3% | 5.9% | 8.2% | 11.8% | 7.8% | 7.6% | 13.5% | 20.0% | 21.4% | |