Closing prices at the end of each trading day, from 18 Apr 2018. 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 | 6.9 | 12.4 | 5.1 | 0.3 | 0.1 | 36.7 | 203.1 | 68.8 | 32.0 | 30.6 |
| Growth | +80.6% | −58.9% | −93.5% | −83.8% | +68,767.7% | +453.3% | −66.1% | −53.4% | −4.6% | |
| Operating income | 2.5 | 5.7 | −2.4 | −1.2 | −1.0 | 5.0 | 12.6 | 15.8 | 5.9 | −4.7 |
| Net income | 2.4 | 3.9 | −8.4 | −1.6 | −1.1 | 3.6 | 11.5 | −7.4 | 3.1 | 0.6 |
| Growth | +65.9% | −315.7% | +223.1% | −164.8% | −82.0% | |||||
| EPS, diluted | 13.48 | 0.19 | n/a | −0.07 | −0.05 | 0.17 | 0.47 | −15.33 | 6.44 | 0.32 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.6% | 73.1% | 67.7% | 87.0% | 27.7% | 18.0% | 20.8% | 4.6% | 21.4% | 10.3% |
| Operating margin | 35.6% | 46.0% | −46.3% | −366.6% | −1,900.7% | 13.5% | 6.2% | 23.0% | 18.6% | −15.3% |
| Net margin | 34.1% | 31.4% | −164.6% | −473.6% | −2,010.4% | 9.7% | 5.7% | −10.8% | 9.7% | 1.8% |
| Free cash flow margin | 22.6% | 52.5% | −56.5% | −59.7% | −3,100.7% | −6.0% | −8.7% | −2.5% | 22.2% | −13.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.6 | 6.6 | −2.8 | −0.2 | −1.7 | −1.9 | −17.3 | −1.7 | 7.1 | −4.1 |
| Capital expenditure | −0.1 | −0.0 | −0.1 | −0.0 | −0.0 | −0.3 | −0.3 | −0.0 | 0.0 | 0.0 |
| Free cash flow | 1.6 | 6.5 | −2.9 | −0.2 | −1.7 | −2.2 | −17.6 | −1.7 | 7.1 | −4.1 |
| Growth | +318.8% | −144.3% | −157.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 4.2 | 7.7 | 7.9 | 1.5 | 0.7 | 18.4 | 4.1 | 1.5 | 1.2 | 0.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 1.6 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 16.9 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.2 | 8.1 | 5.7 | 11.9 | 3.7 | 25.1 | 30.4 | 19.4 | 21.9 | 39.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.06 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 4.2 | 7.7 | 7.9 | 1.5 | 0.7 | 18.4 | 4.1 | 1.5 | 1.2 | 0.3 | |
| 1.7 | 0.4 | n/a | 0.1 | n/a | 2.6 | 92.8 | 4.9 | 13.4 | 25.1 | |
| n/a | n/a | n/a | n/a | n/a | 22.4 | 3.9 | 5.5 | 27.2 | 5.8 | |
| 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 | 0.7 | 0.0 | 0.0 | 0.0 | |
| n/a | n/a | n/a | 7.1 | 7.1 | n/a | n/a | n/a | n/a | n/a | |
| 10.5 | 24.7 | 8.8 | 14.5 | 6.2 | 88.0 | 125.2 | 97.5 | 61.4 | 44.2 | |
| Growth | +136.3% | −64.2% | +64.0% | −57.1% | +1,312.5% | +42.3% | −22.1% | −37.1% | −27.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 1.6 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | 1.6 | n/a | n/a | n/a | n/a |
| 6.2 | 16.6 | 3.1 | 2.7 | 2.5 | 63.0 | 94.8 | 78.1 | 39.5 | 5.1 | |
| Equity | ||||||||||
| 2.2 | 6.1 | −2.3 | −3.9 | −4.9 | −1.5 | 9.7 | 2.3 | 5.4 | 6.0 | |
| 4.2 | 8.1 | 5.7 | 11.9 | 3.7 | 25.1 | 30.4 | 19.4 | 21.9 | 39.2 | |
| Growth | +91.1% | −29.6% | +107.2% | −68.8% | +578.5% | +21.5% | −36.2% | +12.5% | +79.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 16.9 | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.