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 | 78.4 | 75.9 | 83.7 | 101.7 | 180.3 | 87.3 | 94.1 | 106.0 | 142.6 | 150.5 |
| Growth | −3.2% | +10.3% | +21.6% | +77.3% | −51.6% | +7.7% | +12.7% | +34.5% | +5.6% | |
| Operating income | −4.2 | −3.5 | −0.2 | 0.9 | 3.2 | 0.6 | −19.6 | −3.7 | −1.9 | −2.8 |
| Net income | −4.1 | −3.5 | −1.5 | 0.2 | 10.3 | 0.3 | −23.6 | −4.0 | −1.9 | −2.8 |
| Growth | +4,462.9% | −96.7% | −7,014.6% | |||||||
| EPS, diluted | −0.05 | −0.04 | −0.02 | 0.03 | 1.20 | 0.04 | −2.70 | −0.46 | −0.21 | −0.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.9% | 18.0% | 18.2% | 17.1% | 11.3% | 18.7% | 15.5% | 14.8% | 13.3% | 14.0% |
| Operating margin | −5.3% | −4.6% | −0.2% | 0.9% | 1.8% | 0.7% | −20.9% | −3.5% | −1.3% | −1.8% |
| Net margin | −5.3% | −4.7% | −1.7% | 0.2% | 5.7% | 0.4% | −25.1% | −3.8% | −1.4% | −1.8% |
| Free cash flow margin | 3.1% | −4.9% | −2.9% | 5.4% | 3.4% | −1.7% | 6.2% | 0.4% | 1.1% | 3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.7 | −3.0 | −2.1 | 5.9 | 6.4 | −1.2 | 6.1 | 0.6 | 1.7 | 5.7 |
| Capital expenditure | −0.3 | −0.7 | −0.3 | −0.4 | −0.3 | −0.3 | −0.2 | −0.2 | −0.1 | −0.2 |
| Free cash flow | 2.4 | −3.7 | −2.4 | 5.5 | 6.1 | −1.5 | 5.8 | 0.4 | 1.6 | 5.5 |
| Growth | −251.3% | +11.8% | −124.1% | −92.8% | +275.0% | +249.7% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −8.0 | −0.8 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.1 | 5.3 | 2.4 | 6.9 | 16.0 | 6.5 | 7.5 | 6.9 | 6.8 | 9.8 |
| Total debt | 0.1 | 0.3 | 0.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 9.0 | 4.9 | 2.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 28.3 | 25.2 | 24.4 | 24.9 | 40.6 | 41.7 | 17.8 | 14.7 | 13.6 | 11.5 |
| Debt to equity | 0.00 | 0.01 | 0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 17.9% | 18.0% | 18.2% | 17.1% | 11.3% | 18.7% | 15.5% | 14.8% | 13.3% | 14.0% | |
| −5.3% | −4.6% | −0.2% | 0.9% | 1.8% | 0.7% | −20.9% | −3.5% | −1.3% | −1.8% | |
| −5.4% | −4.6% | −0.3% | 0.6% | −4.1% | 0.7% | n/a | −3.7% | −1.4% | −1.8% | |
| −5.3% | −4.7% | −1.7% | 0.2% | 5.7% | 0.4% | −25.1% | −3.8% | −1.4% | −1.8% | |
| 3.1% | −4.9% | −2.9% | 5.4% | 3.4% | −1.7% | 6.2% | 0.4% | 1.1% | 3.6% | |
| Spending | ||||||||||
| 0.9% | 0.3% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 18.4% | 19.0% | 15.9% | 13.6% | 7.9% | 14.6% | 15.6% | 15.0% | 12.4% | 13.1% | |
| 0.4% | 0.9% | 0.3% | 0.4% | 0.1% | 0.3% | 0.3% | 0.2% | 0.1% | 0.2% | |
| n/a | n/a | n/a | 63.4% | n/a | 100.0% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −14.6% | −14.0% | −6.0% | 0.9% | 25.5% | 0.8% | −132.9% | −27.6% | −14.2% | −23.9% | |
| −8.8% | −7.7% | −3.1% | 0.4% | 10.2% | 0.5% | −48.1% | −7.9% | −2.7% | −3.4% | |
| Balance and payout | ||||||||||
| 0.00 | 0.01 | 0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 40.1% | 45.1% | 48.1% | 61.2% | 60.0% | 44.8% | 63.8% | 71.4% | 81.0% | 85.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 14.1% | 0.0% | n/a | n/a | |