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 | 183.8 | 138.3 | 103.8 | 99.0 | 98.7 | 155.7 | 284.0 | 288.4 | 288.5 | 250.2 |
| Growth | −24.7% | −25.0% | −4.6% | −0.3% | +57.8% | +82.4% | +1.5% | +0.1% | −13.3% | |
| Operating income | −7.8 | −5.4 | −2.0 | 0.6 | 0.8 | 4.5 | 1.4 | 2.8 | −4.5 | −6.2 |
| Net income | −8.0 | −5.8 | −2.4 | −0.1 | 1.0 | 1.7 | −6.0 | −7.3 | −15.1 | −15.4 |
| Growth | +63.5% | −457.6% | ||||||||
| EPS, diluted | n/a | n/a | −0.16 | 0.00 | 0.05 | 0.08 | −0.31 | −0.36 | −0.73 | −0.73 |
| Growth | +60.0% | −487.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 7.8% | 11.4% | 16.2% | 18.9% | 19.3% | 18.4% | 17.2% | 17.4% | 17.3% | 17.0% |
| Operating margin | −4.2% | −3.9% | −1.9% | 0.6% | 0.8% | 2.9% | 0.5% | 1.0% | −1.5% | −2.5% |
| Net margin | −4.4% | −4.2% | −2.3% | −0.1% | 1.0% | 1.1% | −2.1% | −2.5% | −5.2% | −6.1% |
| Free cash flow margin | −2.6% | −1.2% | 2.8% | 2.2% | 2.7% | 1.3% | −1.1% | −0.6% | −3.7% | 3.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.4 | −1.7 | 3.0 | 2.3 | 3.1 | 2.6 | −2.3 | −1.4 | −6.1 | 9.6 |
| Capital expenditure | −0.5 | −0.1 | −0.0 | −0.1 | −0.4 | −0.5 | −0.8 | −0.3 | −4.7 | −0.3 |
| Free cash flow | −4.9 | −1.7 | 2.9 | 2.1 | 2.7 | 2.0 | −3.2 | −1.6 | −10.8 | 9.3 |
| Growth | −27.1% | +24.6% | −23.9% | −257.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.3 | 1.1 | 2.1 | 3.4 | 7.5 | 8.4 | 9.6 | 0.3 | 0.4 | 1.0 |
| Total debt | n/a | n/a | n/a | 4.5 | 15.6 | 63.7 | 71.7 | 65.8 | 77.9 | 65.0 |
| Net cash (debt) | n/a | n/a | n/a | −1.1 | −8.1 | −55.3 | −62.2 | −65.5 | −77.5 | −64.0 |
| Shareholders’ equity | 67.3 | 62.1 | 60.5 | 61.6 | 68.0 | 73.6 | 71.1 | 66.3 | 54.2 | 40.5 |
| Debt to equity | n/a | n/a | n/a | 0.07 | 0.23 | 0.87 | 1.01 | 0.99 | 1.44 | 1.60 |
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 | ||||||||||
| 1.3 | 1.1 | 2.1 | 3.4 | 7.5 | 8.4 | 9.6 | 0.3 | 0.4 | 1.0 | |
| 34.8 | 16.3 | 16.7 | 13.9 | 17.4 | 39.9 | 45.9 | 58.1 | 62.3 | 49.0 | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.3 | 1.0 | 0.6 | 0.5 | 2.0 | 2.5 | 2.6 | 2.1 | 4.5 | 2.9 | |
| 58.3 | 58.3 | 58.2 | 58.2 | 66.3 | 80.6 | 84.3 | 85.8 | 81.1 | 81.1 | |
| 108.1 | 83.5 | 81.6 | 80.7 | 102.2 | 175.7 | 181.5 | 177.1 | 175.6 | 145.6 | |
| Growth | −22.7% | −2.3% | −1.1% | +26.7% | +71.8% | +3.3% | −2.4% | −0.8% | −17.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.6 | 1.3 | 1.2 | 1.2 | 1.7 | 1.0 | |
| n/a | n/a | n/a | 4.5 | 14.9 | 62.4 | 70.6 | 64.6 | 76.3 | 64.0 | |
| calc | n/a | n/a | n/a | 4.5 | 15.6 | 63.7 | 71.7 | 65.8 | 77.9 | 65.0 |
| 40.8 | 21.4 | 21.0 | 19.0 | 34.2 | 102.0 | 110.4 | 110.8 | 121.5 | 105.0 | |
| Equity | ||||||||||
| −90.9 | −96.7 | −99.2 | −99.2 | −98.4 | −96.7 | −102.8 | −110.0 | −125.1 | −140.5 | |
| 67.3 | 62.1 | 60.5 | 61.6 | 68.0 | 73.6 | 71.1 | 66.3 | 54.2 | 40.5 | |
| Growth | −7.6% | −2.6% | +1.8% | +10.4% | +8.2% | −3.4% | −6.8% | −18.3% | −25.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −1.1 | −8.1 | −55.3 | −62.2 | −65.5 | −77.5 | −64.0 |
| 15.3 | 15.3 | 15.3 | 15.4 | 18.4 | 19.0 | 19.7 | 20.2 | 20.6 | 21.0 | |
| calc | 4.40 | 4.06 | 3.95 | 4.01 | 3.70 | 3.87 | 3.61 | 3.29 | 2.63 | 1.93 |
Lines marked calc are worked out here from filed figures; point at one for how.