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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 22.2% | 15.5% | 9.4% | 5.7% | 4.5% | 7.6% | 10.9% | 20.0% | 24.1% | 12.4% | |
| 3.6% | −2.9% | −45.3% | −57.1% | −22.0% | −21.1% | −22.5% | −63.3% | −22.9% | −23.9% | |
| 2.4% | 0.7% | −50.2% | −52.3% | −15.3% | −11.9% | −20.9% | −56.5% | −20.8% | −23.1% | |
| −1.1% | −8.1% | −28.1% | −5.0% | −15.3% | −11.8% | −20.9% | −17.1% | 139.2% | −21.7% | |
| −10.2% | 0.2% | 7.8% | −27.8% | n/a | −18.7% | −28.1% | −57.5% | −43.6% | −30.7% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8.0% | 4.6% | 3.2% | |
| 16.8% | 18.5% | 54.7% | 62.8% | 26.5% | 28.7% | 33.4% | 75.3% | 42.4% | 33.1% | |
| 0.7% | 1.3% | 2.9% | 0.7% | n/a | 1.3% | 5.8% | 22.5% | 16.4% | 9.7% | |
| 38.9% | 354.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −4.1% | −52.6% | −47.4% | −6.1% | −21.5% | −11.1% | −35.8% | −13.3% | 89.9% | −20.5% | |
| −1.4% | −12.4% | −7.8% | −3.6% | −14.0% | −7.8% | −15.3% | −5.7% | 48.3% | −16.9% | |
| Balance and payout | ||||||||||
| 0.15 | 0.24 | 0.32 | n/a | 0.10 | n/a | n/a | n/a | n/a | n/a | |
| 66.2% | 76.4% | 83.5% | 40.9% | 34.9% | 30.0% | 57.2% | 56.9% | 46.3% | 17.3% | |