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 | 180.3 | 176.7 | 173.6 | 157.7 | 151.4 | 159.8 | 137.2 | 132.0 | 117.9 | 108.0 |
| Growth | −2.0% | −1.8% | −9.1% | −4.0% | +5.5% | −14.1% | −3.8% | −10.7% | −8.3% | |
| Operating income | 0.7 | 2.5 | −0.1 | 6.4 | 4.5 | 9.0 | −0.4 | −1.0 | 1.4 | −0.4 |
| Net income | −0.6 | −1.8 | −3.9 | 3.3 | 6.3 | 9.8 | −4.5 | −2.2 | 2.5 | −15.2 |
| Growth | +90.4% | +57.2% | −145.6% | −711.0% | ||||||
| EPS, diluted | −0.22 | −0.66 | −1.53 | 1.35 | 2.77 | 4.71 | −2.35 | −1.20 | 1.32 | −8.00 |
| Growth | +105.2% | +70.0% | −149.9% | −706.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 79.7% | 79.8% | 80.1% | 80.0% | 76.5% | 78.6% | 75.9% | 78.0% | 77.6% | 74.9% |
| Operating margin | 0.4% | 1.4% | −0.1% | 4.1% | 3.0% | 5.7% | −0.3% | −0.7% | 1.2% | −0.4% |
| Net margin | −0.3% | −1.0% | −2.2% | 2.1% | 4.1% | 6.2% | −3.3% | −1.7% | 2.1% | −14.1% |
| Free cash flow margin | −1.3% | 5.1% | −1.5% | 2.3% | 3.4% | 6.3% | −2.7% | −2.4% | 1.7% | −4.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.0 | 10.3 | −0.2 | 4.9 | 6.0 | 10.8 | −2.6 | −2.4 | 2.3 | −3.0 |
| Capital expenditure | −2.3 | −1.3 | −2.3 | −1.2 | −0.9 | −0.7 | −1.1 | −0.7 | −0.3 | −1.4 |
| Free cash flow | −2.3 | 9.0 | −2.6 | 3.7 | 5.1 | 10.1 | −3.7 | −3.1 | 2.0 | −4.3 |
| Growth | −128.5% | +37.4% | +99.3% | −136.2% | −319.8% | |||||
| Buybacks | −0.3 | −0.2 | −7.5 | −0.3 | −5.9 | −5.1 | −2.0 | −0.2 | 0.0 | n/a |
| Dividends paid | −0.7 | −1.4 | −3.1 | −1.2 | −3.4 | −4.3 | −1.5 | −0.7 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.7 | 37.7 | 21.8 | 24.8 | 22.2 | 24.2 | 13.8 | 7.7 | 11.4 | 6.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.4 |
| Shareholders’ equity | 38.9 | 40.2 | 25.3 | 27.3 | 26.0 | 24.4 | 14.2 | 10.5 | 8.6 | −5.2 |
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 | 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 | ||||||||||
| 28.7 | 37.7 | 21.8 | 24.8 | 22.2 | 24.2 | 13.8 | 7.7 | 11.4 | 6.2 | |
| 0.3 | 0.3 | 0.1 | 1.0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | |
| 12.0 | 9.4 | 12.8 | 10.2 | 12.8 | 12.0 | 14.7 | 14.5 | 10.4 | 10.1 | |
| 4.6 | 4.3 | 6.8 | 6.1 | 5.4 | 4.2 | 3.8 | 4.1 | 2.7 | 2.2 | |
| 71.2 | 76.2 | 62.2 | 62.9 | 65.3 | 59.6 | 49.1 | 41.2 | 36.1 | 30.0 | |
| Growth | +7.1% | −18.4% | +1.2% | +3.8% | −8.7% | −17.6% | −16.1% | −12.5% | −16.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.8 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.8 |
| 32.3 | 36.0 | 36.9 | 35.6 | 39.4 | 35.2 | 35.0 | 30.7 | 27.4 | 35.2 | |
| Equity | ||||||||||
| 7.3 | 4.2 | −2.8 | −0.7 | 2.2 | 7.7 | 1.7 | −1.3 | 1.2 | −14.0 | |
| 38.9 | 40.2 | 25.3 | 27.3 | 26.0 | 24.4 | 14.2 | 10.5 | 8.6 | −5.2 | |
| Growth | +3.5% | −37.1% | +7.7% | −4.8% | −6.0% | −41.9% | −26.0% | −17.8% | −160.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.4 |
| 2.7 | 2.7 | 2.4 | 2.4 | 2.1 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | |
| calc | 14.46 | 14.89 | 10.64 | 11.45 | 12.54 | 12.58 | 7.63 | 5.64 | 4.57 | −2.75 |
Lines marked calc are worked out here from filed figures; point at one for how.