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 | 20.8 | 21.3 | 16.5 | 19.3 | 15.7 | 23.2 | 21.2 | 17.0 | 18.8 | 15.1 |
| Growth | +2.4% | −22.7% | +17.0% | −18.5% | +47.8% | −8.5% | −19.8% | +10.2% | −19.6% | |
| Operating income | 2.6 | 2.4 | −0.6 | 0.6 | −4.4 | 2.7 | −0.4 | −3.1 | −2.5 | −3.2 |
| Net income | 12.1 | −1.4 | −0.6 | 0.3 | −3.3 | 4.5 | 0.1 | −1.9 | −2.2 | −14.4 |
| Growth | −111.8% | −1,244.0% | −98.1% | −2,307.7% | ||||||
| EPS, diluted | 1.80 | −0.23 | −0.09 | 0.05 | −0.51 | 0.48 | 0.01 | −0.27 | −0.30 | −1.81 |
| Growth | −112.8% | −1,120.0% | −97.9% | −2,800.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 50.2% | 53.5% | 51.4% | 52.5% | 53.1% | 53.6% | 48.8% | 49.7% | 50.4% | 49.7% |
| Operating margin | 12.3% | 11.4% | −3.6% | 3.1% | −27.7% | 11.6% | −2.1% | −18.3% | −13.1% | −21.3% |
| Net margin | 58.4% | −6.7% | −3.5% | 1.5% | −20.9% | 19.3% | 0.4% | −11.3% | −12.0% | −95.4% |
| Free cash flow margin | 2.8% | 9.2% | 2.0% | 1.4% | 1.7% | 6.3% | −6.1% | −12.4% | −7.0% | −11.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.9 | 2.4 | 0.8 | 0.9 | 0.8 | 2.1 | −0.1 | 0.0 | −0.5 | −1.2 |
| Capital expenditure | −0.3 | −0.4 | −0.4 | −0.6 | −0.5 | −0.7 | −1.2 | −2.2 | −0.8 | −0.5 |
| Free cash flow | 0.6 | 2.0 | 0.3 | 0.3 | 0.3 | 1.5 | −1.3 | −2.1 | −1.3 | −1.8 |
| Growth | +241.3% | −83.4% | −14.7% | −3.7% | +442.1% | −189.1% | ||||
| Buybacks | n/a | n/a | −5.0 | n/a | −0.0 | −0.0 | −0.8 | −0.2 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.3 | 3.4 | 1.1 | 1.0 | 2.1 | 6.1 | 3.6 | 2.8 | 2.5 | 2.0 |
| Shareholders’ equity | 16.2 | 17.2 | 12.4 | 13.8 | 11.2 | 20.0 | 20.3 | 19.4 | 18.2 | 4.3 |
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 | 3.4 | 1.1 | 1.0 | 2.1 | 6.1 | 3.6 | 2.8 | 2.5 | 2.0 | |
| 1.5 | 2.2 | 2.3 | 3.2 | 3.2 | 5.2 | 5.6 | 5.4 | 4.9 | 4.2 | |
| 0.6 | 0.7 | 0.7 | 0.9 | 0.8 | 1.1 | 1.7 | 3.0 | 2.8 | 2.1 | |
| 4.4 | 4.4 | 4.4 | 4.4 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 21.6 | 19.9 | 18.6 | 19.5 | 15.6 | 25.6 | 28.6 | 28.7 | 27.3 | 14.4 | |
| Growth | −8.0% | −6.3% | +4.6% | −19.8% | +63.8% | +11.8% | +0.5% | −4.9% | −47.2% | |
| Liabilities | ||||||||||
| 5.4 | 2.6 | 6.2 | 6.2 | 4.4 | 5.5 | 8.3 | 9.3 | 9.2 | 10.2 | |
| Equity | ||||||||||
| −46.7 | −47.6 | −48.1 | −47.8 | −50.6 | −46.1 | −46.0 | −47.9 | −50.2 | −64.6 | |
| 16.2 | 17.2 | 12.4 | 13.8 | 11.2 | 20.0 | 20.3 | 19.4 | 18.2 | 4.3 | |
| Growth | +6.6% | −28.0% | +11.1% | −18.9% | +79.4% | +1.4% | −4.4% | −6.5% | −76.4% | |
| Per share and net cash | ||||||||||
| 5.9 | 7.0 | 5.9 | 6.0 | 6.1 | 7.2 | 7.1 | 7.3 | 7.6 | 8.0 | |
| calc | 2.75 | 2.46 | 2.11 | 2.29 | 1.83 | 2.79 | 2.87 | 2.65 | 2.39 | 0.54 |
Lines marked calc are worked out here from filed figures; point at one for how.