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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.0 | 53.1 | 81.9 | 113.6 | 126.0 | 135.9 | 133.7 | 362.5 | 443.8 |
| Growth | +29.6% | +54.4% | +38.7% | +10.9% | +7.9% | −1.6% | +171.1% | +22.4% | |
| Operating income | −4.1 | −5.7 | −9.8 | −3.5 | −8.2 | −7.0 | −12.6 | −25.9 | 19.6 |
| Net income | n/a | −5.8 | −11.0 | −9.0 | −12.8 | −6.8 | −5.7 | −51.0 | −20.6 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.64 | −0.49 | −0.49 | −0.43 | −0.15 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 51.1% | 48.6% | 46.8% | 52.0% | 47.4% | 47.8% | 50.2% | 53.7% | 55.5% |
| Operating margin | −10.0% | −10.8% | −11.9% | −3.0% | −6.5% | −5.1% | −9.4% | −7.1% | 4.4% |
| Net margin | n/a | −11.0% | −13.4% | −7.9% | −10.1% | −5.0% | −4.2% | −14.1% | −4.6% |
| Free cash flow margin | 8.6% | −3.7% | −10.1% | 5.0% | −6.2% | −2.0% | 0.7% | −6.4% | 2.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.9 | −1.7 | −7.3 | 8.8 | −5.4 | 1.2 | 4.4 | −3.3 | 30.5 |
| Capital expenditure | −0.4 | −0.3 | −1.0 | −3.2 | −2.4 | −4.0 | −3.5 | −20.0 | −21.6 |
| Free cash flow | 3.5 | −2.0 | −8.3 | 5.7 | −7.8 | −2.8 | 0.9 | −23.4 | 8.8 |
| Growth | −155.3% | −237.5% | −2,603.0% | ||||||
| Buybacks | n/a | −0.7 | −0.3 | n/a | n/a | −0.2 | −0.1 | −2.8 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.1 | 10.2 | 16.4 | 18.1 | 26.5 | 17.7 | 19.0 | 44.4 | 36.5 |
| Total debt | n/a | n/a | 29.2 | 28.5 | 24.2 | 16.0 | 11.1 | 237.0 | 236.0 |
| Net cash (debt) | n/a | n/a | −12.8 | −10.4 | 2.2 | 1.7 | 8.0 | −192.6 | −199.5 |
| Shareholders’ equity | 33.0 | 31.5 | 84.2 | 79.2 | 92.1 | 68.9 | 57.5 | 446.6 | 475.5 |
| Debt to equity | n/a | n/a | 0.35 | 0.36 | 0.26 | 0.23 | 0.19 | 0.53 | 0.50 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 51.1% | 48.6% | 46.8% | 52.0% | 47.4% | 47.8% | 50.2% | 53.7% | 55.5% | |
| −10.0% | −10.8% | −11.9% | −3.0% | −6.5% | −5.1% | −9.4% | −7.1% | 4.4% | |
| −10.2% | −11.0% | −13.5% | −7.0% | −8.6% | −4.3% | −3.8% | −12.8% | −2.5% | |
| n/a | −11.0% | −13.4% | −7.9% | −10.1% | −5.0% | −4.2% | −14.1% | −4.6% | |
| 8.6% | −3.7% | −10.1% | 5.0% | −6.2% | −2.0% | 0.7% | −6.4% | 2.0% | |
| Spending | |||||||||
| 11.1% | 12.9% | 10.4% | 9.3% | 9.1% | 6.2% | 6.3% | 4.4% | 4.1% | |
| 50.0% | 46.5% | 42.1% | 45.7% | 44.9% | 46.7% | 53.3% | 56.4% | 47.0% | |
| 0.9% | 0.5% | 1.3% | 2.8% | 1.9% | 3.0% | 2.6% | 5.5% | 4.9% | |
| Returns | |||||||||
| n/a | −18.4% | −13.0% | −11.4% | −13.9% | −9.8% | −9.9% | −11.4% | −4.3% | |
| n/a | −10.1% | −4.9% | −4.1% | −5.6% | −3.1% | −2.6% | −5.6% | −2.2% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.35 | 0.36 | 0.26 | 0.23 | 0.19 | 0.53 | 0.50 | |
| n/a | 45.4% | 41.0% | 40.2% | 37.0% | 35.3% | 36.7% | 50.9% | 49.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 15.1% | n/a | 0.0% | |