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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 11.9% | 10.8% | 11.7% | 10.8% | 9.3% | 13.8% | 15.3% | 16.6% | 13.1% | 15.2% | |
| 0.5% | −1.1% | 1.1% | 0.2% | −0.6% | 2.0% | 2.9% | 4.3% | −0.2% | 0.8% | |
| 0.1% | −1.8% | 0.4% | −0.7% | −1.2% | 7.0% | 2.6% | 3.9% | −0.7% | 0.0% | |
| 0.0% | −2.2% | 0.1% | −1.1% | −1.5% | 6.2% | 1.5% | 4.9% | −1.0% | −0.2% | |
| 1.4% | −0.0% | 0.9% | 0.2% | 0.8% | −5.1% | 2.3% | 0.3% | −2.7% | 1.8% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 0.0% | 0.4% | 1.1% | 0.9% | 0.9% | 1.0% | |
| 7.1% | 7.2% | 7.4% | 8.3% | 8.9% | 8.7% | 8.5% | 8.9% | 9.1% | 9.1% | |
| 1.7% | 0.7% | 1.2% | 0.6% | 0.5% | 1.1% | 1.8% | 0.9% | 1.0% | 0.6% | |
| 44.4% | n/a | 66.3% | n/a | n/a | 10.7% | 42.2% | −25.8% | n/a | 2,390.9% | |
| Returns | ||||||||||
| 0.2% | −12.3% | 0.8% | −6.1% | −8.3% | 27.4% | 7.2% | 19.4% | −3.8% | −0.7% | |
| 0.1% | −4.7% | 0.3% | −2.0% | −2.7% | 10.7% | 2.9% | 9.1% | −1.8% | −0.4% | |
| Balance and payout | ||||||||||
| 0.29 | 0.27 | 0.21 | 0.18 | 0.38 | 0.00 | n/a | n/a | n/a | n/a | |
| 59.8% | 61.9% | 64.8% | 67.5% | 67.5% | 61.1% | 59.6% | 53.0% | 53.1% | 52.0% | |
| n/a | n/a | 26.4% | 46.8% | n/a | n/a | n/a | n/a | n/a | n/a | |