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 | 39.9 | 42.3 | 29.6 | 49.2 | 42.3 | 55.3 | 53.0 | 44.6 | 42.9 | 38.4 |
| Growth | +6.0% | −30.1% | +66.5% | −14.1% | +30.7% | −4.2% | −15.7% | −3.8% | −10.7% | |
| Operating income | 8.7 | 4.6 | 2.4 | −8.9 | −10.3 | −8.5 | 5.9 | 3.7 | 4.0 | −12.2 |
| Net income | 4.3 | 3.8 | 2.0 | −6.4 | −6.5 | −8.4 | 2.6 | 5.6 | −3.2 | −31.0 |
| Growth | −12.4% | −47.5% | −421.6% | +115.9% | −158.1% | |||||
| EPS, diluted | n/a | n/a | n/a | −2.20 | −52.93 | −48.35 | 120.10 | 80.69 | −7.66 | −13.64 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.6% | 25.0% | 27.2% | 12.1% | 10.6% | 18.9% | 19.1% | 21.8% | 20.8% | 18.6% |
| Operating margin | 21.7% | 10.8% | 8.0% | −18.1% | −24.5% | −15.4% | 11.2% | 8.2% | 9.3% | −31.8% |
| Net margin | 10.8% | 8.9% | 6.7% | −12.9% | −15.4% | −15.1% | 4.9% | 12.5% | −7.5% | −80.9% |
| Free cash flow margin | −17.7% | 2.0% | 47.7% | 29.7% | 33.2% | −15.0% | 15.7% | 11.8% | 12.3% | −15.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.1 | 2.2 | 14.7 | 14.7 | 14.2 | −8.1 | 8.3 | 5.3 | 5.4 | −5.8 |
| Capital expenditure | −0.0 | −1.3 | −0.6 | −0.1 | −0.1 | −0.2 | −0.0 | −0.0 | −0.1 | 0.0 |
| Free cash flow | −7.1 | 0.8 | 14.1 | 14.6 | 14.0 | −8.3 | 8.3 | 5.3 | 5.3 | −5.8 |
| Growth | +1,562.9% | +3.5% | −4.0% | −159.2% | −36.6% | +0.4% | −210.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 5.9 | 9.7 | 7.7 | 12.4 | 37.1 | 43.1 | 19.0 | 29.1 | 35.2 | 33.0 |
| Shareholders’ equity | 80.2 | 100.8 | 102.1 | 90.2 | 98.9 | 114.3 | 118.1 | 125.7 | 131.3 | 110.3 |
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 | ||||||||||
| 5.9 | 9.7 | 7.7 | 12.4 | 37.1 | 43.1 | 19.0 | 29.1 | 35.2 | 33.0 | |
| 40.6 | 50.3 | n/a | n/a | n/a | 45.0 | 40.2 | n/a | 32.6 | 27.8 | |
| 1.1 | 2.6 | 2.0 | 0.6 | 0.7 | 1.1 | 0.9 | 0.2 | 0.2 | 0.2 | |
| 8.7 | 3.4 | 3.2 | 2.7 | 2.5 | 2.1 | 1.7 | 0.0 | 0.1 | 0.1 | |
| 0.0 | 9.0 | 8.9 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 94.3 | 138.5 | 134.2 | 115.5 | 116.3 | 134.5 | 134.1 | 141.7 | 143.0 | 124.0 | |
| Growth | +46.9% | −3.1% | −14.0% | +0.7% | +15.7% | −0.3% | +5.6% | +0.9% | −13.3% | |
| Liabilities | ||||||||||
| 14.1 | 28.9 | 24.2 | 20.9 | 16.8 | 22.0 | 18.2 | 18.7 | 14.7 | 13.6 | |
| Equity | ||||||||||
| 52.6 | 56.4 | 58.3 | 52.1 | 45.5 | 36.7 | 39.1 | 44.7 | 48.8 | 17.4 | |
| 80.2 | 100.8 | 102.1 | 90.2 | 98.9 | 114.3 | 118.1 | 125.7 | 131.3 | 110.3 | |
| Growth | +25.7% | +1.2% | −11.6% | +9.6% | +15.6% | +3.3% | +6.5% | +4.4% | −16.0% | |
| Per share and net cash | ||||||||||
| 26.8 | 28.7 | 28.9 | 28.9 | 35.9 | 6.4 | 1.2 | 3.8 | 1.1 | 6.2 | |
| calc | 2.99 | 3.51 | 3.54 | 3.13 | 2.75 | 17.85 | 96.96 | 33.11 | 115.93 | 17.76 |
† The number of shares outstanding jumps at 2021 and 2022 and 2023 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.