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 | 86.5 | 98.3 | 115.9 | 65.6 | 24.3 | 15.9 | 14.1 | 15.8 | 10.9 | 9.0 |
| Growth | +13.6% | +18.0% | −43.4% | −63.0% | −34.5% | −11.7% | +12.1% | −30.9% | −17.5% | |
| Operating income | 1.7 | 6.5 | 4.4 | −6.1 | −23.2 | −5.3 | −4.4 | −6.8 | −7.3 | −8.6 |
| Net income | 0.1 | 7.0 | 4.8 | −3.9 | −23.7 | −5.8 | −5.0 | −3.9 | −4.4 | −8.0 |
| Growth | +5,188.6% | −31.0% | −181.2% | |||||||
| EPS, diluted | 0.01 | 0.19 | 0.13 | −0.11 | −2.64 | −0.65 | −0.55 | −0.42 | −0.48 | −0.87 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.8% | 33.7% | 27.8% | 36.8% | 14.5% | −6.8% | 19.0% | 27.9% | 26.7% | 11.7% |
| Operating margin | 2.0% | 6.6% | 3.8% | −9.4% | −95.6% | −33.4% | −31.2% | −43.2% | −67.4% | −95.3% |
| Net margin | 0.2% | 7.1% | 4.2% | −6.0% | −97.4% | −36.6% | −35.6% | −24.4% | −40.2% | −88.5% |
| Free cash flow margin | 4.9% | 3.2% | −22.7% | −37.6% | −14.5% | 122.4% | 50.0% | −30.0% | −42.4% | −103.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.7 | 3.8 | −26.1 | −24.1 | −3.4 | 19.8 | 7.3 | −4.5 | −4.5 | −8.8 |
| Capital expenditure | −1.5 | −0.7 | −0.2 | −0.5 | −0.1 | −0.3 | −0.3 | −0.3 | −0.2 | −0.4 |
| Free cash flow | 4.2 | 3.1 | −26.3 | −24.7 | −3.5 | 19.5 | 7.0 | −4.7 | −4.6 | −9.2 |
| Growth | −26.1% | −947.7% | −63.9% | −167.4% | ||||||
| Buybacks | −4.1 | −0.1 | −2.5 | −1.0 | −0.4 | n/a | −0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 83.9 | 79.7 | 57.0 | 35.0 | 34.2 | 53.8 | 54.5 | 50.0 | 43.9 | 33.8 |
| Shareholders’ equity | 82.7 | 91.0 | 102.2 | 99.2 | 77.4 | 68.4 | 57.5 | 51.4 | 45.2 | 36.5 |
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 | ||||||||||
| 32.8% | 33.7% | 27.8% | 36.8% | 14.5% | −6.8% | 19.0% | 27.9% | 26.7% | 11.7% | |
| 2.0% | 6.6% | 3.8% | −9.4% | −95.6% | −33.4% | −31.2% | −43.2% | −67.4% | −95.3% | |
| 1.1% | 8.4% | 3.8% | −6.0% | −104.7% | −15.9% | −20.9% | −16.4% | −33.9% | −70.5% | |
| 0.2% | 7.1% | 4.2% | −6.0% | −97.4% | −36.6% | −35.6% | −24.4% | −40.2% | −88.5% | |
| 4.9% | 3.2% | −22.7% | −37.6% | −14.5% | 122.4% | 50.0% | −30.0% | −42.4% | −103.0% | |
| Spending | ||||||||||
| 9.8% | 10.0% | 11.0% | 22.0% | 33.2% | 43.3% | 33.9% | 37.3% | 46.7% | 51.7% | |
| 21.0% | 17.1% | 13.1% | 24.1% | 76.9% | n/a | n/a | n/a | n/a | n/a | |
| 1.8% | 0.7% | 0.2% | 0.8% | 0.5% | 2.2% | 1.8% | 1.6% | 1.5% | 4.7% | |
| 85.7% | 15.3% | −8.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 0.2% | 7.7% | 4.7% | −3.9% | −30.6% | −8.5% | −8.7% | −7.5% | −9.7% | −21.8% | |
| 0.1% | 3.7% | 2.7% | −2.6% | −19.9% | −5.4% | −5.6% | −5.0% | −6.4% | −14.2% | |
| Balance and payout | ||||||||||
| 53.7% | 51.4% | 42.4% | 34.4% | 34.8% | 36.9% | 35.6% | 33.7% | 33.7% | 34.7% | |
| 97.4% | 4.5% | n/a | n/a | n/a | n/a | 0.2% | n/a | n/a | n/a | |