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 | 19.4 | 20.9 | 23.1 | 24.7 | 27.3 | 31.8 | 33.9 | 39.1 | 39.8 | 37.2 |
| Growth | +7.4% | +10.7% | +7.2% | +10.4% | +16.4% | +6.8% | +15.3% | +1.7% | −6.5% | |
| Operating income | 4.2 | 3.6 | 4.2 | 3.7 | 5.0 | 3.7 | −0.5 | −1.2 | 0.6 | −1.4 |
| Net income | 2.6 | 3.0 | 2.9 | 2.5 | 3.4 | 2.4 | −0.6 | −1.2 | −0.1 | −0.9 |
| Growth | +13.9% | −4.5% | −12.2% | +35.2% | −28.0% | −126.4% | ||||
| EPS, diluted | 0.43 | 0.46 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +7.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 62.9% | 61.8% | 64.0% | 61.8% | 61.2% | 58.7% | 55.4% | 57.6% | 60.8% | 60.5% |
| Operating margin | 21.5% | 17.4% | 18.1% | 15.1% | 18.3% | 11.6% | −1.6% | −3.1% | 1.4% | −3.9% |
| Net margin | 13.5% | 14.4% | 12.4% | 10.1% | 12.4% | 7.7% | −1.9% | −3.1% | −0.3% | −2.5% |
| Free cash flow margin | −6.4% | −1.3% | −7.6% | −1.0% | 2.5% | −23.5% | −51.5% | −16.1% | −12.8% | −6.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.1 | 2.5 | 2.3 | 4.3 | 4.9 | 2.6 | −2.7 | −2.0 | −3.2 | −1.8 |
| Capital expenditure | −4.3 | −2.8 | −4.0 | −4.5 | −4.2 | −10.0 | −14.8 | −4.3 | −1.9 | −0.4 |
| Free cash flow | −1.2 | −0.3 | −1.7 | −0.2 | 0.7 | −7.5 | −17.5 | −6.3 | −5.1 | −2.2 |
| Growth | −1,176.4% | |||||||||
| Buybacks | −0.5 | −0.5 | 0.0 | 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 | 5.7 | 13.8 | 9.7 | 7.1 | 14.0 | 13.7 | 0.3 | 0.2 | 0.3 | 0.4 |
| Total debt | 4.8 | 7.1 | 6.7 | 6.3 | 5.8 | 5.4 | 6.9 | 7.5 | 13.9 | 15.0 |
| Net cash (debt) | 0.9 | 6.7 | 3.1 | 0.8 | 8.2 | 8.3 | −6.6 | −7.2 | −13.5 | −14.6 |
| Shareholders’ equity | 34.6 | 44.7 | 47.6 | 49.0 | 58.8 | 65.0 | 70.4 | 70.6 | 69.2 | 66.2 |
| Debt to equity | 0.14 | 0.16 | 0.14 | 0.13 | 0.10 | 0.08 | 0.10 | 0.11 | 0.20 | 0.23 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 19.4 | 20.9 | 23.1 | 24.7 | 27.3 | 31.8 | 33.9 | 39.1 | 39.8 | 37.2 | |
| Growth | +7.4% | +10.7% | +7.2% | +10.4% | +16.4% | +6.8% | +15.3% | +1.7% | −6.5% | |
| 7.2 | 8.0 | 8.3 | 9.5 | 10.6 | 13.1 | 15.1 | 16.6 | 15.6 | 14.7 | |
| 12.2 | 12.9 | 14.8 | 15.3 | 16.7 | 18.7 | 18.8 | 22.6 | 24.2 | 22.5 | |
| Growth | +5.4% | +14.7% | +3.5% | +9.4% | +11.6% | +0.8% | +19.9% | +7.3% | −7.0% | |
| 8.1 | 9.2 | 3.9 | 4.1 | 4.3 | 5.4 | 5.7 | 6.2 | 6.5 | 6.5 | |
| 4.2 | 3.6 | 4.2 | 3.7 | 5.0 | 3.7 | −0.5 | −1.2 | 0.6 | −1.4 | |
| Growth | −12.8% | +15.0% | −10.9% | +34.2% | −26.2% | −114.8% | −351.1% | |||
| 4.1 | 3.4 | 3.9 | 3.5 | 4.8 | 3.5 | −0.8 | −1.7 | −0.3 | −1.2 | |
| 1.5 | 0.5 | 1.1 | 1.0 | 1.4 | 1.0 | −0.1 | −0.5 | −0.2 | −0.3 | |
| 2.6 | 3.0 | 2.9 | 2.5 | 3.4 | 2.4 | −0.6 | −1.2 | −0.1 | −0.9 | |
| Growth | +13.9% | −4.5% | −12.2% | +35.2% | −28.0% | −126.4% | ||||
| Per share | ||||||||||
| 0.43 | 0.46 | 0.37 | 0.30 | n/a | 0.20 | −0.51 | −0.65 | −0.48 | n/a | |
| 0.43 | 0.46 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +7.0% | |||||||||
| 5.0 | 5.0 | 5.0 | 5.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 5.0 | 5.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −0.2% | |||||||||