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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −9.5 | 1.7 | 2.2 | −5.6 | −3.6 | −3.2 | −5.8 | −3.9 | −6.2 | −5.8 | |
| Growth | +26.6% | −358.8% | ||||||||
| 1.2 | 1.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | n/a | n/a | n/a | |
| Investment | ||||||||||
| −0.7 | −1.5 | −0.6 | −0.2 | n/a | −0.2 | −1.5 | −2.5 | −3.8 | −2.7 | |
| calc | −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% | ||||||||
| calc | −1.16 | 0.03 | 0.18 | −0.66 | n/a | −0.39 | −0.75 | −0.63 | −0.91 | −0.76 |
| −0.6 | −1.4 | 0.2 | 39.8 | 2.6 | −0.2 | 4.7 | −2.5 | 38.9 | −3.9 | |
| Financing | ||||||||||
| 10.0 | 0.6 | −3.4 | −26.2 | 0.3 | 7.6 | −0.4 | −0.3 | 5.4 | −16.9 | |
| n/a | n/a | n/a | n/a | n/a | −1.0 | n/a | n/a | n/a | −16.7 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.