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 | 93.9 | 96.8 | 98.9 | 96.0 | 103.5 | 116.0 | 104.9 | 90.5 | 67.3 | 43.3 |
| Growth | +3.1% | +2.1% | −2.9% | +7.8% | +12.1% | −9.5% | −13.7% | −25.7% | −35.6% | |
| Operating income | −11.1 | −24.2 | −10.3 | −11.0 | −9.1 | −13.3 | −28.3 | −30.5 | −37.3 | −25.9 |
| Net income | −8.4 | −21.5 | −9.2 | −7.8 | 0.6 | −1.1 | −10.7 | −25.9 | 24.3 | −18.4 |
| Growth | −283.9% | −175.7% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | 0.06 | −0.11 | −1.00 | −2.12 | 1.93 | −1.51 |
| Growth | −283.3% | −178.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −11.9% | −25.0% | −10.5% | −11.5% | −8.8% | −11.5% | −27.0% | −33.7% | −55.4% | −59.8% |
| Net margin | −9.0% | −22.2% | −9.3% | −8.1% | 0.6% | −0.9% | −10.2% | −28.6% | 36.2% | −42.6% |
| Free cash flow margin | 6.4% | 9.4% | −17.3% | 15.9% | 2.8% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.2 | 9.1 | −17.0 | 15.4 | 3.0 | 5.4 | −40.5 | −13.4 | −32.7 | −43.9 |
| Capital expenditure | −0.2 | −0.0 | −0.1 | −0.1 | −0.1 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 6.0 | 9.1 | −17.1 | 15.3 | 2.9 | n/a | n/a | n/a | n/a | n/a |
| Growth | +52.0% | −288.3% | −81.0% | |||||||
| Buybacks | −0.6 | 0.0 | −0.6 | −0.7 | −0.0 | −0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.5 | 11.9 | 10.8 | 7.5 | 8.2 | 9.9 | 28.0 | 10.7 | 27.7 | 27.4 |
| Total debt | 17.8 | 29.0 | 33.5 | 35.8 | 41.0 | 33.6 | 33.9 | 25.1 | 11.9 | 12.2 |
| Net cash (debt) | −5.3 | −17.2 | −22.7 | −28.4 | −32.8 | −23.7 | −5.8 | −14.4 | 15.7 | 15.2 |
| Shareholders’ equity | 67.8 | 52.8 | 42.2 | 42.7 | 44.4 | 40.5 | 19.0 | 2.9 | 21.5 | 9.0 |
| Debt to equity | 0.26 | 0.55 | 0.79 | 0.84 | 0.92 | 0.83 | 1.79 | 8.67 | 0.55 | 1.36 |
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 | ||||||||||
| 12.5 | 11.9 | 10.8 | 7.5 | 8.2 | 9.9 | 28.0 | 10.7 | 27.7 | 27.4 | |
| 203.7 | 239.0 | 232.8 | 247.3 | 261.6 | 290.4 | 312.4 | 315.6 | 281.7 | 239.3 | |
| Growth | +17.3% | −2.6% | +6.2% | +5.8% | +11.0% | +7.6% | +1.0% | −10.8% | −15.0% | |
| Liabilities | ||||||||||
| 17.8 | 29.0 | 33.5 | 35.8 | 41.0 | 33.6 | 33.9 | 25.1 | 11.9 | 12.2 | |
| calc | 17.8 | 29.0 | 33.5 | 35.8 | 41.0 | 33.6 | 33.9 | 25.1 | 11.9 | 12.2 |
| 135.9 | 186.2 | 190.6 | 204.5 | 217.2 | 249.9 | 293.4 | 312.7 | 260.1 | 230.3 | |
| Equity | ||||||||||
| −11.5 | −33.0 | −41.8 | −49.6 | −49.0 | −50.1 | −60.8 | −86.7 | −63.2 | −81.6 | |
| 67.8 | 52.8 | 42.2 | 42.7 | 44.4 | 40.5 | 19.0 | 2.9 | 21.5 | 9.0 | |
| Growth | −22.1% | −20.2% | +1.3% | +4.0% | −8.8% | −53.2% | −84.8% | +645.1% | −58.3% | |
| Per share and net cash | ||||||||||
| calc | −5.3 | −17.2 | −22.7 | −28.4 | −32.8 | −23.7 | −5.8 | −14.4 | 15.7 | 15.2 |
| 7.6 | 8.5 | 8.5 | 9.6 | 9.7 | 9.7 | 12.2 | 12.2 | 12.2 | 12.2 | |
| calc | 8.88 | 6.20 | 4.97 | 4.45 | 4.59 | 4.17 | 1.55 | 0.24 | 1.76 | 0.73 |
Lines marked calc are worked out here from filed figures; point at one for how.