Closing prices at the end of each trading day, from 7 Oct 2020. 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 | 32.5 | 33.4 | 32.3 | 28.6 | 24.4 | 19.2 | 17.8 | 14.6 | 15.7 | 14.0 |
| Growth | +2.8% | −3.1% | −11.4% | −15.0% | −21.0% | −7.6% | −17.6% | +7.6% | −10.9% | |
| Operating income | 22.3 | 22.7 | 21.5 | 18.2 | n/a | n/a | n/a | 11.7 | 12.7 | 10.7 |
| Net income | −5.8 | −3.5 | 3.4 | −0.6 | −7.7 | −3.6 | −2.1 | 10.1 | −25.6 | −8.3 |
| Growth | −118.0% | −352.6% | ||||||||
| EPS, diluted | n/a | −0.20 | 0.19 | −0.03 | n/a | −0.46 | −0.57 | n/a | n/a | n/a |
| Growth | −115.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 68.8% | 67.9% | 66.3% | 63.7% | n/a | n/a | n/a | 79.8% | 80.5% | 76.0% |
| Net margin | −17.9% | −10.4% | 10.5% | −2.1% | −31.5% | −18.9% | −12.0% | 69.3% | −162.8% | −59.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.7 | 5.6 | 0.4 | 3.8 | 3.7 | 2.4 | 0.9 | 1.4 | −0.7 | 0.4 |
| Buybacks | −0.1 | −0.1 | 0.0 | −0.2 | −0.0 | −0.1 | −0.3 | 0.0 | −0.1 | n/a |
| Dividends paid | −4.5 | −3.6 | 0.0 | −2.2 | −1.0 | −4.5 | −3.1 | −1.2 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.4 | 8.3 | 9.8 | 10.4 | 11.5 | 14.7 | 16.5 | 6.5 | 8.0 | 7.4 |
| Total debt | 160.8 | 162.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −153.4 | −153.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 43.1 | 37.6 | 40.4 | 39.2 | 34.9 | 55.7 | 43.8 | 51.0 | 26.5 | 16.8 |
| Debt to equity | 3.73 | 4.30 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 7.4 | 8.3 | 9.8 | 10.4 | 11.5 | 14.7 | 16.5 | 6.5 | 8.0 | 7.4 | |
| 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 1.6 | 1.4 | 1.3 | |
| 258.0 | 254.5 | 233.1 | 220.8 | 185.6 | 161.2 | 291.4 | 176.0 | 142.6 | 122.1 | |
| Growth | −1.4% | −8.4% | −5.3% | −16.0% | −13.1% | +80.7% | −39.6% | −19.0% | −14.4% | |
| Liabilities | ||||||||||
| 160.8 | 162.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 160.8 | 162.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 202.2 | 202.5 | 176.9 | 164.2 | 135.4 | 95.7 | 108.1 | 114.6 | 107.6 | 97.4 | |
| Equity | ||||||||||
| −106.6 | −113.7 | −111.3 | −113.0 | −121.7 | −130.9 | −138.3 | −131.5 | −159.4 | −169.9 | |
| 43.1 | 37.6 | 40.4 | 39.2 | 34.9 | 55.7 | 43.8 | 51.0 | 26.5 | 16.8 | |
| Growth | −12.6% | +7.4% | −3.1% | −11.0% | +59.6% | −21.3% | +16.3% | −47.9% | −36.5% | |
| Per share and net cash | ||||||||||
| calc | −153.4 | −153.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 17.5 | 17.7 | 17.7 | 17.8 | 9.9 | 12.4 | 13.1 | 14.5 | 14.2 | 1.4 | |
| calc | 2.46 | 2.13 | 2.28 | 2.21 | 3.53 | 4.50 | 3.35 | 3.52 | 1.87 | 11.68 |
Lines marked calc are worked out here from filed figures; point at one for how.