Closing prices at the end of each trading day, from 13 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 | 99.6 | 114.4 | 20.1 | 20.6 | 19.5 | 18.3 | 25.9 | 11.1 | 22.9 | 27.6 |
| Growth | +14.8% | −82.4% | +2.3% | −5.3% | −6.0% | +41.3% | −57.0% | +105.8% | +20.8% | |
| Operating income | 3.6 | −3.3 | −9.1 | −11.8 | −4.3 | −3.9 | −5.8 | −7.0 | −5.2 | −6.6 |
| Net income | −1.1 | −9.2 | −5.7 | −1.0 | −3.0 | −2.2 | −5.4 | −1.9 | 31.9 | −6.0 |
| Growth | −118.8% | |||||||||
| EPS, diluted | −0.12 | −1.06 | −0.65 | −0.12 | −0.34 | −0.24 | −0.56 | −0.20 | 2.90 | −0.54 |
| Growth | −118.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.2% | 15.5% | 9.4% | 5.7% | 4.5% | 7.6% | 10.9% | 20.0% | 24.1% | 12.4% |
| Operating margin | 3.6% | −2.9% | −45.3% | −57.1% | −22.0% | −21.1% | −22.5% | −63.3% | −22.9% | −23.9% |
| Net margin | −1.1% | −8.1% | −28.1% | −5.0% | −15.3% | −11.8% | −20.9% | −17.1% | 139.2% | −21.7% |
| Free cash flow margin | −10.2% | 0.2% | 7.8% | −27.8% | n/a | −18.7% | −28.1% | −57.5% | −43.6% | −30.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.5 | 1.7 | 2.2 | −5.6 | −3.6 | −3.2 | −5.8 | −3.9 | −6.2 | −5.8 |
| Capital expenditure | −0.7 | −1.5 | −0.6 | −0.2 | n/a | −0.2 | −1.5 | −2.5 | −3.8 | −2.7 |
| Free cash flow | −10.1 | 0.3 | 1.6 | −5.7 | n/a | −3.4 | −7.3 | −6.4 | −10.0 | −8.5 |
| Growth | +525.6% | −466.1% | ||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −1.0 | n/a | n/a | n/a | −16.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 0.2 | 0.2 | 8.2 | 7.6 | 11.7 | 10.3 | 3.6 | 41.6 | n/a |
| Total debt | 4.0 | 4.2 | 3.8 | n/a | 1.4 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −3.8 | −3.9 | −3.6 | n/a | 6.2 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 26.2 | 17.5 | 12.0 | 16.8 | 13.9 | 19.6 | 15.2 | 14.2 | 35.4 | 29.3 |
| Debt to equity | 0.15 | 0.24 | 0.32 | n/a | 0.10 | n/a | 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 | ||||||||||
| 0.2 | 0.2 | 0.2 | 8.2 | 7.6 | 11.7 | 10.3 | 3.6 | 41.6 | n/a | |
| 14.3 | 15.0 | 3.4 | 3.7 | 2.6 | 2.4 | 10.0 | 1.2 | 7.8 | 3.1 | |
| 22.3 | 26.1 | 3.7 | 4.6 | 2.4 | 4.2 | 8.1 | 3.1 | 6.1 | 6.3 | |
| 5.9 | 6.9 | 0.9 | 0.6 | 0.4 | 0.5 | 1.8 | 3.6 | 6.5 | 5.4 | |
| 8.5 | 8.5 | 3.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 77.4 | 74.3 | 72.5 | 28.5 | 21.3 | 27.9 | 35.4 | 33.0 | 66.0 | 35.5 | |
| Growth | −4.1% | −2.3% | −60.7% | −25.3% | +31.2% | +26.7% | −6.7% | +99.7% | −46.2% | |
| Liabilities | ||||||||||
| n/a | n/a | 1.2 | n/a | 0.8 | n/a | n/a | n/a | n/a | n/a | |
| 4.0 | 4.2 | 2.6 | n/a | 0.6 | n/a | n/a | n/a | n/a | n/a | |
| calc | 4.0 | 4.2 | 3.8 | n/a | 1.4 | n/a | n/a | n/a | n/a | n/a |
| 51.2 | 56.7 | 60.6 | 11.6 | 7.4 | 8.4 | 20.2 | 18.8 | 30.5 | 6.1 | |
| Equity | ||||||||||
| 8.8 | −0.5 | −6.1 | −7.2 | −10.1 | −12.3 | −17.7 | −19.6 | n/a | −6.0 | |
| 26.2 | 17.5 | 12.0 | 16.8 | 13.9 | 19.6 | 15.2 | 14.2 | 35.4 | 29.3 | |
| Growth | −33.0% | −31.9% | +40.9% | −17.7% | +41.1% | −22.5% | −6.2% | +149.2% | −17.3% | |
| Per share and net cash | ||||||||||
| calc | −3.8 | −3.9 | −3.6 | n/a | 6.2 | n/a | n/a | n/a | n/a | n/a |
| 8.7 | 8.7 | 8.7 | 8.7 | 8.7 | 9.6 | 9.6 | 9.9 | 11.1 | 11.1 | |
| calc | 3.01 | 2.01 | 1.37 | 1.93 | 1.59 | 2.03 | 1.57 | 1.43 | 3.19 | 2.64 |
Lines marked calc are worked out here from filed figures; point at one for how.