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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.9 | 2.4 | 0.8 | 0.9 | 0.8 | 2.1 | −0.1 | 0.0 | −0.5 | −1.2 | |
| Growth | +170.1% | −68.4% | +16.4% | −7.9% | +166.6% | −105.2% | −1,173.9% | |||
| Investment | ||||||||||
| −0.3 | −0.4 | −0.4 | −0.6 | −0.5 | −0.7 | −1.2 | −2.2 | −0.8 | −0.5 | |
| calc | 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% | ||||
| calc | 0.08 | 0.31 | 0.05 | 0.04 | 0.04 | 0.16 | −0.17 | −0.29 | −0.17 | −0.23 |
| −0.3 | −0.6 | −0.4 | −0.6 | −0.5 | −0.7 | −1.2 | −2.2 | −0.7 | −0.5 | |
| Financing | ||||||||||
| −0.2 | 0.3 | −2.6 | −0.4 | 0.9 | 2.5 | −1.2 | 1.3 | 0.9 | 1.3 | |
| n/a | n/a | −5.0 | n/a | −0.0 | −0.0 | −0.8 | −0.2 | n/a | n/a | |
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.