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 | 57.2 | 56.3 | 54.6 | 45.7 | 30.6 | 39.4 | 58.1 | 72.6 | 43.4 | 51.5 |
| Growth | −1.6% | −3.1% | −16.2% | −33.1% | +28.7% | +47.6% | +24.9% | −40.3% | +18.7% | |
| Operating income | 5.2 | 6.8 | 6.8 | 0.3 | −8.2 | −9.4 | −7.7 | 5.7 | −3.6 | −1.4 |
| Net income | 3.6 | 3.2 | 5.4 | 0.5 | −5.6 | −4.0 | −5.9 | 4.7 | −9.9 | −1.2 |
| Growth | −11.2% | +69.0% | −90.5% | −1,191.1% | −307.7% | |||||
| EPS, diluted | 0.47 | 0.42 | 0.70 | 0.07 | −0.72 | −0.43 | −0.60 | 0.47 | −0.99 | −0.12 |
| Growth | −10.6% | +66.7% | −90.0% | −1,128.6% | −310.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.6% | 47.3% | 49.0% | 47.9% | 42.3% | 39.1% | 42.0% | 52.9% | 49.5% | 48.6% |
| Operating margin | 9.1% | 12.1% | 12.4% | 0.7% | −26.7% | −23.8% | −13.2% | 7.9% | −8.4% | −2.7% |
| Net margin | 6.3% | 5.7% | 9.9% | 1.1% | −18.4% | −10.3% | −10.2% | 6.5% | −22.7% | −2.4% |
| Free cash flow margin | 7.0% | 9.0% | 7.5% | 8.3% | −13.9% | −9.9% | −23.3% | 6.3% | 3.5% | 14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.6 | 5.9 | 5.1 | 4.8 | −3.5 | −2.5 | −12.2 | 5.5 | 1.9 | 7.7 |
| Capital expenditure | −0.6 | −0.8 | −1.0 | −1.1 | −0.7 | −1.4 | −1.3 | −0.9 | −0.3 | −0.1 |
| Free cash flow | 4.0 | 5.1 | 4.1 | 3.8 | −4.3 | −3.9 | −13.5 | 4.6 | 1.5 | 7.6 |
| Growth | +26.6% | −19.3% | −7.8% | −212.4% | −66.6% | +391.5% | ||||
| Dividends paid | −2.4 | −2.6 | −2.7 | −2.7 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.5 | 5.5 | 4.7 | 4.2 | 10.4 | 19.5 | 7.9 | 12.3 | 14.4 | 20.4 |
| Shareholders’ equity | 24.1 | 26.0 | 27.6 | 25.9 | 30.1 | 39.0 | 33.9 | 39.4 | 30.6 | 31.1 |
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 | ||||||||||
| 41.6% | 47.3% | 49.0% | 47.9% | 42.3% | 39.1% | 42.0% | 52.9% | 49.5% | 48.6% | |
| 9.1% | 12.1% | 12.4% | 0.7% | −26.7% | −23.8% | −13.2% | 7.9% | −8.4% | −2.7% | |
| 9.0% | 12.0% | 11.8% | 0.8% | −26.7% | −15.4% | −13.6% | 8.1% | −8.2% | −2.1% | |
| 6.3% | 5.7% | 9.9% | 1.1% | −18.4% | −10.3% | −10.2% | 6.5% | −22.7% | −2.4% | |
| 7.0% | 9.0% | 7.5% | 8.3% | −13.9% | −9.9% | −23.3% | 6.3% | 3.5% | 14.7% | |
| Spending | ||||||||||
| 7.7% | 7.6% | 8.4% | 9.6% | 18.6% | 19.0% | 14.7% | 13.0% | 16.1% | 13.0% | |
| 12.7% | 14.2% | 15.0% | 20.0% | 30.3% | 24.4% | 21.0% | 18.3% | 22.9% | 21.9% | |
| 1.1% | 1.5% | 1.8% | 2.3% | 2.4% | 3.5% | 2.2% | 1.2% | 0.7% | 0.2% | |
| 30.0% | 52.6% | 16.1% | −40.6% | n/a | n/a | n/a | 19.6% | n/a | n/a | |
| Returns | ||||||||||
| 15.0% | 12.3% | 19.7% | 2.0% | −18.7% | −10.4% | −17.5% | 12.0% | −32.2% | −4.0% | |
| 11.3% | 9.5% | 15.5% | 1.4% | −13.3% | −7.9% | −11.5% | 8.8% | −22.4% | −2.8% | |
| Balance and payout | ||||||||||
| 24.8% | 23.4% | 21.1% | 28.1% | 28.4% | 23.5% | 34.7% | 27.3% | 30.4% | 30.5% | |
| 66.8% | 80.4% | 49.2% | 520.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 60.2% | 50.8% | 65.0% | 70.9% | n/a | n/a | n/a | n/a | n/a | n/a | |