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 | n/a | 56.2 | 49.4 | 32.3 | 21.1 | 24.1 | 18.0 | 17.8 | 18.0 | 19.7 |
| Growth | −12.1% | −34.7% | −34.7% | +14.4% | −25.1% | −1.4% | +0.8% | +9.8% | ||
| Operating income | 2.8 | 0.6 | −0.6 | −3.1 | −1.0 | −0.5 | −1.1 | −0.4 | −0.6 | −2.1 |
| Net income | 0.7 | −1.6 | −3.6 | −7.1 | −4.4 | −8.3 | −1.5 | −0.2 | −1.5 | −2.5 |
| Growth | −328.6% | |||||||||
| EPS, diluted | 0.18 | −0.44 | −1.00 | −1.86 | −1.52 | −2.01 | −0.22 | −0.01 | −0.07 | −1.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 24.5% | 20.3% | 13.6% | 14.7% | 15.6% | 17.4% | 18.3% | 20.1% | 18.2% |
| Operating margin | n/a | 1.1% | −1.3% | −9.7% | −5.0% | −2.1% | −6.2% | −2.2% | −3.4% | −10.4% |
| Net margin | n/a | −2.8% | −7.3% | −22.1% | −21.1% | −34.3% | −8.1% | −1.3% | −8.3% | −12.8% |
| Free cash flow margin | n/a | 0.9% | n/a | n/a | 5.7% | −15.9% | 12.2% | −8.1% | −8.9% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | 1.3 | −1.2 | 3.7 | 1.3 | −3.7 | 2.4 | −1.2 | −1.3 | −0.2 |
| Capital expenditure | −0.6 | −0.8 | n/a | n/a | −0.1 | −0.1 | −0.2 | −0.2 | −0.3 | n/a |
| Free cash flow | −1.1 | 0.5 | n/a | n/a | 1.2 | −3.8 | 2.2 | −1.4 | −1.6 | n/a |
| Growth | −417.4% | −165.4% | ||||||||
| Dividends paid | 0.0 | n/a | n/a | 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 | 0.6 | 0.2 | 0.3 | 0.8 | 0.3 | 0.1 | 0.1 | 0.9 | 0.2 | 0.1 |
| Total debt | 9.2 | 6.9 | 2.3 | 2.7 | 8.6 | 6.9 | 4.9 | 7.0 | n/a | n/a |
| Net cash (debt) | −8.6 | −6.7 | −2.0 | −1.8 | −8.3 | −6.9 | −4.7 | −6.1 | n/a | n/a |
| Shareholders’ equity | 12.7 | 11.4 | 7.3 | 2.0 | 1.2 | 4.1 | 2.7 | 3.7 | 10.7 | 8.6 |
| Debt to equity | 0.72 | 0.61 | 0.31 | 1.35 | 7.26 | 1.71 | 1.77 | 1.88 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 56.2 | 49.4 | 32.3 | 21.1 | 24.1 | 18.0 | 17.8 | 18.0 | 19.7 | |
| Growth | −12.1% | −34.7% | −34.7% | +14.4% | −25.1% | −1.4% | +0.8% | +9.8% | ||
| n/a | 42.5 | 39.4 | 27.9 | 18.0 | 20.3 | 14.9 | 14.5 | 14.4 | 16.1 | |
| 17.1 | 13.8 | 10.0 | 4.4 | 3.1 | 3.8 | 3.1 | 3.3 | 3.6 | 3.6 | |
| Growth | −19.7% | −27.0% | −56.4% | −29.4% | +21.8% | −16.6% | +3.8% | +10.5% | −0.3% | |
| 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| 7.4 | 7.7 | 6.1 | 5.4 | 3.7 | 3.8 | 3.7 | 3.0 | 3.4 | 4.9 | |
| 2.8 | 0.6 | −0.6 | −3.1 | −1.0 | −0.5 | −1.1 | −0.4 | −0.6 | −2.1 | |
| Growth | −77.8% | −202.0% | ||||||||
| 1.3 | −1.1 | −2.7 | −5.8 | −2.2 | −7.7 | −1.5 | −0.2 | n/a | n/a | |
| 0.7 | 0.7 | 0.8 | 0.1 | −0.4 | 0.0 | n/a | n/a | n/a | n/a | |
| 0.7 | −1.6 | −3.6 | −7.1 | −4.4 | −8.3 | −1.5 | −0.2 | −1.5 | −2.5 | |
| Growth | −328.6% | |||||||||
| Per share | ||||||||||
| 0.18 | −0.45 | −1.00 | −1.86 | −1.52 | −2.01 | −0.22 | −0.01 | −0.07 | −1.01 | |
| 0.18 | −0.44 | −1.00 | −1.86 | −1.52 | −2.01 | −0.22 | −0.01 | −0.07 | −1.01 | |
| Growth | −344.4% | |||||||||
| 3.6 | 3.6 | 3.6 | 3.8 | 4.7 | 5.9 | 9.3 | 19.5 | 2.3 | 2.7 | |
| 3.7 | 3.6 | 3.6 | 3.8 | 4.7 | 5.9 | 9.3 | 19.5 | 2.3 | 2.7 | |
| Growth | −3.0% | −1.0% | +7.2% | +22.7% | +24.9% | +58.2% | +109.9% | −88.0% | +14.3% | |
† The diluted share count jumps at 2022 and 2023 and 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.