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 | 47.4 | 18.9 | 8.9 | 10.0 | 7.5 | 12.4 | 21.0 | 9.3 | 11.6 | 19.5 |
| Growth | −60.1% | −53.1% | +13.4% | −24.9% | +65.0% | +68.4% | −55.7% | +24.5% | +68.2% | |
| Operating income | 23.5 | 12.0 | −4.0 | −0.8 | −2.6 | 1.6 | 9.6 | −5.0 | −7.4 | −4.5 |
| Net income | 21.8 | 10.9 | 0.5 | −10.4 | −2.6 | −3.4 | 1.8 | −3.1 | −7.4 | −10.6 |
| Growth | −50.0% | −95.4% | −2,181.5% | −272.4% | ||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.15 | −0.38 | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 49.6% | 63.3% | −44.9% | −7.9% | −33.8% | 13.2% | 45.8% | −53.5% | −63.6% | −23.4% |
| Net margin | 46.1% | 57.7% | 5.6% | −103.2% | −34.5% | −27.5% | 8.5% | −33.2% | −63.9% | −54.4% |
| Free cash flow margin | 71.0% | n/a | 6.4% | 7.8% | 22.3% | 10.3% | 29.7% | −23.6% | −13.0% | −2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 33.9 | 8.4 | 0.9 | 1.8 | 2.2 | 1.4 | 6.3 | −1.4 | 0.4 | 2.1 |
| Capital expenditure | −0.3 | n/a | −0.3 | −1.0 | −0.5 | −0.1 | −0.0 | −0.8 | −1.9 | −2.6 |
| Free cash flow | 33.6 | n/a | 0.6 | 0.8 | 1.7 | 1.3 | 6.2 | −2.2 | −1.5 | −0.5 |
| Growth | +37.0% | +115.2% | −23.7% | +385.2% | −135.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 1.0 | 0.6 | 0.7 | 0.9 | 5.6 | 8.5 | 5.7 | 6.8 | 5.3 |
| Total debt | 6.9 | 1.2 | 1.2 | 1.0 | 0.2 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −6.3 | −0.2 | −0.6 | −0.4 | 0.7 | 5.6 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 17.7 | 31.1 | 30.9 | 22.7 | 20.1 | 23.6 | 33.8 | 34.7 | 33.2 | 33.1 |
| Debt to equity | 0.39 | 0.04 | 0.04 | 0.05 | 0.01 | 0.00 | n/a | n/a | n/a | 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.6 | 1.0 | 0.6 | 0.7 | 0.9 | 5.6 | 8.5 | 5.7 | 6.8 | 5.3 | |
| 1.5 | 0.9 | 1.0 | 1.2 | 1.4 | 1.1 | 0.9 | 1.2 | 5.0 | 1.4 | |
| 25.7 | 30.7 | 21.5 | 19.7 | 18.5 | 17.0 | 15.9 | 16.1 | 17.4 | 18.2 | |
| 38.9 | 44.8 | 48.2 | 39.1 | 38.5 | 37.9 | 42.4 | 42.2 | 50.1 | 48.0 | |
| Growth | +15.2% | +7.6% | −18.8% | −1.7% | −1.4% | +11.8% | −0.4% | +18.7% | −4.3% | |
| Liabilities | ||||||||||
| n/a | n/a | 1.2 | n/a | 0.2 | 0.0 | n/a | n/a | n/a | n/a | |
| 6.9 | 1.2 | n/a | 1.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 6.9 | 1.2 | 1.2 | 1.0 | 0.2 | 0.0 | n/a | n/a | n/a | n/a |
| n/a | n/a | n/a | n/a | 18.4 | 14.3 | 8.6 | 7.5 | 17.0 | 14.9 | |
| Equity | ||||||||||
| −47.3 | −36.4 | −35.9 | −46.3 | −48.9 | −52.3 | −50.5 | −53.6 | −61.0 | −71.6 | |
| 17.7 | 31.1 | 30.9 | 22.7 | 20.1 | 23.6 | 33.8 | 34.7 | 33.2 | 33.1 | |
| Growth | +75.5% | −0.7% | −26.6% | −11.6% | +17.6% | +43.2% | +2.8% | −4.4% | −0.4% | |
| Per share and net cash | ||||||||||
| calc | −6.3 | −0.2 | −0.6 | −0.4 | 0.7 | 5.6 | n/a | n/a | n/a | n/a |
| 19.0 | 19.0 | 19.1 | 19.2 | 19.3 | 19.4 | 19.5 | 19.6 | 19.7 | 19.8 | |
| calc | 0.94 | 1.64 | 1.62 | 1.18 | 1.04 | 1.22 | 1.73 | 1.77 | 1.69 | 1.67 |
Lines marked calc are worked out here from filed figures; point at one for how.