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 | 12.1 | 14.6 | 25.0 | 28.2 | 32.3 | 61.9 | 69.4 | 84.1 | 82.9 | 85.4 |
| Growth | +20.7% | +71.7% | +12.7% | +14.4% | +92.1% | +12.1% | +21.1% | −1.3% | +3.0% | |
| Operating income | −1.4 | −2.8 | −3.8 | −5.1 | −3.8 | −0.2 | −5.2 | −0.4 | −1.5 | −2.4 |
| Net income | −1.2 | −3.0 | −3.8 | −5.1 | −2.9 | −0.3 | −5.5 | −0.5 | 3.3 | −2.5 |
| Growth | −176.0% | |||||||||
| EPS, diluted | −0.15 | −0.33 | −0.31 | −0.39 | −0.19 | −0.02 | −0.27 | −0.02 | 0.12 | −0.09 |
| Growth | −175.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 25.9% | 22.3% | 21.1% | 22.9% | 25.2% | 21.0% | 23.9% | 23.7% | 23.1% |
| Operating margin | −11.3% | −19.5% | −15.1% | −18.0% | −11.6% | −0.3% | −7.5% | −0.5% | −1.8% | −2.8% |
| Net margin | −9.9% | −20.6% | −15.1% | −18.1% | −9.0% | −0.5% | −7.9% | −0.6% | 4.0% | −2.9% |
| Free cash flow margin | 5.7% | −9.0% | −13.8% | −15.5% | 16.9% | 46.0% | −25.7% | 3.2% | 3.3% | 1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.8 | −0.9 | −2.8 | −3.7 | 6.3 | 29.8 | −17.0 | 3.5 | 2.9 | 1.5 |
| Capital expenditure | −0.2 | −0.4 | −0.7 | −0.6 | −0.9 | −1.3 | −0.8 | −0.8 | −0.2 | −0.4 |
| Free cash flow | 0.7 | −1.3 | −3.5 | −4.4 | 5.4 | 28.5 | −17.8 | 2.7 | 2.7 | 1.1 |
| Growth | −288.9% | +424.2% | −162.6% | +1.0% | −60.1% | |||||
| Buybacks | −0.4 | −0.1 | −1.0 | −0.1 | −0.3 | −0.2 | −1.3 | −0.5 | −1.4 | −1.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.1 | 4.6 | 2.2 | 2.1 | 5.0 | 7.3 | 5.7 | 7.2 | 8.1 | 7.4 |
| Total debt | n/a | n/a | n/a | n/a | 0.0 | 0.1 | 0.1 | 0.8 | 0.7 | 1.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 5.0 | 7.1 | 5.6 | 6.3 | 7.3 | 6.1 |
| Shareholders’ equity | 9.0 | 13.1 | 9.6 | 7.6 | 16.7 | 18.7 | 13.9 | 15.1 | 19.2 | 17.9 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 0.01 | 0.01 | 0.05 | 0.04 | 0.08 |
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 | ||||||||||
| 4.1 | 4.6 | 2.2 | 2.1 | 5.0 | 7.3 | 5.7 | 7.2 | 8.1 | 7.4 | |
| 0.9 | 1.0 | 1.2 | 1.3 | 2.9 | 5.0 | 4.4 | 5.6 | 5.1 | 5.3 | |
| n/a | n/a | n/a | n/a | 0.2 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | |
| 2.5 | 2.1 | 1.9 | 1.6 | 3.1 | 3.6 | 3.2 | 3.7 | 3.2 | 4.2 | |
| 69.5 | 67.4 | 68.2 | 61.6 | 82.7 | 133.7 | 97.9 | 106.9 | 107.2 | 134.9 | |
| Growth | −3.0% | +1.2% | −9.8% | +34.3% | +61.7% | −26.8% | +9.2% | +0.3% | +25.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.1 | 0.0 | 0.7 | 0.6 | 1.1 | |
| calc | n/a | n/a | n/a | n/a | 0.0 | 0.1 | 0.1 | 0.8 | 0.7 | 1.4 |
| n/a | 54.3 | 58.6 | 54.0 | 66.0 | 115.0 | 84.0 | 91.9 | 88.1 | 117.0 | |
| Equity | ||||||||||
| −50.3 | −53.3 | −57.0 | −62.2 | −65.1 | −65.4 | −70.9 | −71.3 | −68.0 | −70.5 | |
| 9.0 | 13.1 | 9.6 | 7.6 | 16.7 | 18.7 | 13.9 | 15.1 | 19.2 | 17.9 | |
| Growth | +45.6% | −26.6% | −21.4% | +120.7% | +11.8% | −25.4% | +8.1% | +27.1% | −6.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 5.0 | 7.1 | 5.6 | 6.3 | 7.3 | 6.1 |
| 11.8 | 16.2 | 16.0 | 17.1 | 25.0 | 25.5 | 25.1 | 26.3 | 26.6 | 27.7 | |
| calc | 0.76 | 0.81 | 0.60 | 0.44 | 0.67 | 0.73 | 0.56 | 0.57 | 0.72 | 0.65 |
Lines marked calc are worked out here from filed figures; point at one for how.