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 | 91.8 | 82.3 | 88.0 | 87.9 | 82.3 | 97.4 | 110.1 | 136.2 | 140.2 | 119.9 |
| Growth | −10.4% | +6.9% | −0.1% | −6.3% | +18.3% | +13.0% | +23.7% | +2.9% | −14.5% | |
| Operating income | −22.8 | −12.1 | −4.3 | −4.3 | 0.1 | 1.9 | 0.4 | 1.0 | 2.9 | −6.6 |
| Net income | 6.0 | −10.8 | −3.5 | −3.9 | 1.7 | 2.9 | −2.5 | −1.6 | −1.7 | −6.3 |
| Growth | −279.1% | +75.2% | −185.3% | |||||||
| EPS, diluted | 0.30 | −0.53 | −0.17 | −0.19 | 0.08 | 0.13 | −0.11 | −0.07 | −0.08 | −0.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 0.8% | 4.0% | 8.6% | 11.2% | 14.6% | 14.9% | 13.5% | 12.7% | 14.2% | 7.8% |
| Operating margin | −24.8% | −14.8% | −4.9% | −4.9% | 0.1% | 2.0% | 0.3% | 0.7% | 2.1% | −5.5% |
| Net margin | 6.6% | −13.2% | −4.0% | −4.5% | 2.0% | 3.0% | −2.3% | −1.2% | −1.2% | −5.3% |
| Free cash flow margin | −22.9% | −13.5% | −0.2% | −7.6% | 2.6% | 1.5% | 9.8% | −9.7% | 0.7% | −5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −19.3 | −9.5 | 1.9 | −5.9 | 3.6 | 4.2 | 13.8 | −11.1 | 2.0 | −5.7 |
| Capital expenditure | −1.8 | −1.6 | −2.1 | −0.9 | −1.5 | −2.8 | −3.0 | −2.1 | −1.1 | −0.8 |
| Free cash flow | −21.1 | −11.1 | −0.2 | −6.7 | 2.1 | 1.4 | 10.8 | −13.2 | 0.9 | −6.5 |
| Growth | −32.9% | +660.4% | −223.0% | −804.3% | ||||||
| Dividends paid | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.8 | 8.1 | 10.7 | 5.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 16.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 26.1 | 16.9 | 14.8 | 13.4 | 14.8 | 19.3 | 19.6 | 22.5 | 19.6 | 17.8 |
| Debt to equity | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 0.8% | 4.0% | 8.6% | 11.2% | 14.6% | 14.9% | 13.5% | 12.7% | 14.2% | 7.8% | |
| −24.8% | −14.8% | −4.9% | −4.9% | 0.1% | 2.0% | 0.3% | 0.7% | 2.1% | −5.5% | |
| 6.9% | −13.9% | −4.2% | −4.5% | −1.6% | 4.1% | −1.4% | −0.7% | 0.0% | −5.2% | |
| 6.6% | −13.2% | −4.0% | −4.5% | 2.0% | 3.0% | −2.3% | −1.2% | −1.2% | −5.3% | |
| −22.9% | −13.5% | −0.2% | −7.6% | 2.6% | 1.5% | 9.8% | −9.7% | 0.7% | −5.4% | |
| Spending | ||||||||||
| 0.4% | 0.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 24.0% | 15.9% | 11.9% | 15.6% | 14.5% | 12.9% | 13.2% | 12.0% | 12.1% | 13.3% | |
| 1.9% | 2.0% | 2.3% | 1.0% | 1.9% | 2.9% | 2.8% | 1.6% | 0.8% | 0.6% | |
| 4.7% | n/a | n/a | n/a | n/a | 26.9% | n/a | n/a | 6,561.5% | n/a | |
| Returns | ||||||||||
| 23.2% | −63.9% | −23.6% | −29.4% | 11.3% | 15.2% | −12.7% | −7.1% | −8.6% | −35.6% | |
| 9.6% | −18.9% | −5.7% | −6.6% | 2.7% | 3.7% | −2.4% | −1.2% | −1.4% | −5.9% | |
| Balance and payout | ||||||||||
| 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 58.3% | 70.4% | 75.9% | 77.6% | 75.7% | 75.7% | 81.2% | 82.6% | 83.6% | 83.5% | |
| 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |