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 | 116.6 | 112.3 | 113.4 | 116.3 | 104.1 | 115.2 | 134.1 | 139.3 | 128.1 | 118.4 |
| Growth | −3.7% | +0.9% | +2.6% | −10.5% | +10.6% | +16.5% | +3.9% | −8.0% | −7.6% | |
| Operating income | 0.6 | −1.3 | 1.2 | 0.2 | −0.6 | 2.3 | 3.9 | 6.0 | −0.2 | 1.0 |
| Net income | 0.0 | −2.4 | 0.2 | −1.2 | −1.5 | 7.2 | 2.0 | 6.9 | −1.3 | −0.3 |
| Growth | −5,687.8% | −839.8% | −71.9% | +242.0% | −118.8% | |||||
| EPS, diluted | 0.02 | −0.89 | 0.06 | −0.46 | −0.58 | 2.54 | 0.70 | 2.38 | −0.47 | −0.09 |
| Growth | −4,550.0% | −866.7% | −72.4% | +240.0% | −119.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.9% | 10.8% | 11.7% | 10.8% | 9.3% | 13.8% | 15.3% | 16.6% | 13.1% | 15.2% |
| Operating margin | 0.5% | −1.1% | 1.1% | 0.2% | −0.6% | 2.0% | 2.9% | 4.3% | −0.2% | 0.8% |
| Net margin | 0.0% | −2.2% | 0.1% | −1.1% | −1.5% | 6.2% | 1.5% | 4.9% | −1.0% | −0.2% |
| Free cash flow margin | 1.4% | −0.0% | 0.9% | 0.2% | 0.8% | −5.1% | 2.3% | 0.3% | −2.7% | 1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.5 | 0.8 | 2.4 | 1.0 | 1.4 | −4.5 | 5.4 | 1.8 | −2.3 | 2.7 |
| Capital expenditure | −2.0 | −0.8 | −1.4 | −0.7 | −0.5 | −1.3 | −2.4 | −1.3 | −1.3 | −0.7 |
| Free cash flow | 1.6 | −0.0 | 1.0 | 0.3 | 0.9 | −5.8 | 3.0 | 0.5 | −3.5 | 2.1 |
| Growth | −100.4% | −73.4% | +215.8% | −764.2% | −84.0% | −825.8% | ||||
| Buybacks | n/a | −0.0 | −0.3 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 1.0 | 1.0 | 0.9 | 1.7 |
| Total debt | 6.5 | 5.4 | 4.4 | 3.6 | 7.1 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −6.2 | −4.9 | −3.9 | −3.3 | −6.7 | 0.6 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 22.3 | 19.8 | 21.1 | 20.0 | 18.7 | 26.1 | 28.1 | 35.3 | 34.0 | 34.5 |
| Debt to equity | 0.29 | 0.27 | 0.21 | 0.18 | 0.38 | 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 | ||||||||||
| 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 1.0 | 1.0 | 0.9 | 1.7 | |
| 17.3 | 17.4 | 20.1 | 18.6 | 15.6 | 14.5 | 16.0 | 19.3 | 14.9 | 17.0 | |
| 20.7 | 18.5 | 17.0 | 14.3 | 13.9 | 19.4 | 22.4 | 21.7 | 21.6 | 20.7 | |
| 10.3 | 10.2 | 10.2 | 9.6 | 6.4 | 5.8 | 6.4 | 6.5 | 6.2 | 5.2 | |
| 3.3 | 2.4 | 2.4 | 2.4 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 55.5 | 52.1 | 60.0 | 61.4 | 57.6 | 67.1 | 69.5 | 75.1 | 72.4 | 71.9 | |
| Growth | −6.2% | +15.1% | +2.4% | −6.1% | +16.4% | +3.7% | +8.0% | −3.6% | −0.7% | |
| Liabilities | ||||||||||
| 1.6 | 1.0 | 0.8 | 0.4 | 1.2 | 0.0 | n/a | n/a | n/a | n/a | |
| 4.9 | 4.4 | 3.6 | 3.2 | 5.9 | n/a | n/a | n/a | n/a | n/a | |
| calc | 6.5 | 5.4 | 4.4 | 3.6 | 7.1 | 0.0 | n/a | n/a | n/a | n/a |
| 33.2 | 32.3 | 38.9 | 41.4 | 38.9 | 41.0 | 41.5 | 39.8 | 38.4 | 37.4 | |
| Equity | ||||||||||
| 6.3 | 3.9 | 5.4 | 4.2 | 2.7 | 9.8 | 11.8 | 18.7 | 17.4 | 17.1 | |
| 22.3 | 19.8 | 21.1 | 20.0 | 18.7 | 26.1 | 28.1 | 35.3 | 34.0 | 34.5 | |
| Growth | −11.2% | +6.4% | −5.3% | −6.3% | +39.5% | +7.5% | +25.9% | −3.8% | +1.6% | |
| Per share and net cash | ||||||||||
| calc | −6.2 | −4.9 | −3.9 | −3.3 | −6.7 | 0.6 | n/a | n/a | n/a | n/a |
| 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.8 | 2.8 | |
| calc | 8.12 | 7.24 | 7.70 | 7.52 | 7.04 | 9.77 | 10.51 | 12.90 | 12.32 | 12.40 |
Lines marked calc are worked out here from filed figures; point at one for how.