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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 79.7% | 79.8% | 80.1% | 80.0% | 76.5% | 78.6% | 75.9% | 78.0% | 77.6% | 74.9% | |
| 0.4% | 1.4% | −0.1% | 4.1% | 3.0% | 5.7% | −0.3% | −0.7% | 1.2% | −0.4% | |
| −0.5% | 1.4% | 0.3% | 3.6% | 3.8% | 5.6% | −0.3% | −0.9% | 3.2% | −2.7% | |
| −0.3% | −1.0% | −2.2% | 2.1% | 4.1% | 6.2% | −3.3% | −1.7% | 2.1% | −14.1% | |
| −1.3% | 5.1% | −1.5% | 2.3% | 3.4% | 6.3% | −2.7% | −2.4% | 1.7% | −4.0% | |
| Spending | ||||||||||
| 0.8% | 0.7% | 0.6% | 0.7% | 0.5% | 0.8% | 0.7% | 0.6% | 0.6% | 0.7% | |
| 20.6% | 20.1% | 19.7% | 19.5% | 18.4% | 18.4% | 34.6% | 38.1% | 35.4% | 36.7% | |
| 1.3% | 0.8% | 1.3% | 0.8% | 0.6% | 0.4% | 0.8% | 0.6% | 0.3% | 1.3% | |
| n/a | 172.6% | 894.7% | 42.7% | −9.4% | −10.7% | n/a | n/a | 33.4% | n/a | |
| Returns | ||||||||||
| −1.5% | −4.4% | −15.3% | 12.1% | 24.1% | 40.3% | −31.7% | −21.4% | 28.9% | n/a | |
| −0.8% | −2.3% | −6.2% | 5.2% | 9.6% | 16.5% | −9.1% | −5.4% | 6.9% | −50.7% | |
| Balance and payout | ||||||||||
| 45.4% | 47.2% | 59.3% | 56.7% | 60.2% | 59.1% | 71.1% | 74.6% | 76.1% | 117.4% | |
| n/a | n/a | n/a | 36.5% | 53.6% | 44.2% | n/a | n/a | 0.0% | n/a | |
| n/a | 17.6% | n/a | 40.4% | 182.9% | 92.8% | n/a | n/a | 0.0% | n/a | |