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 | 2.0 | 1.4 | 2.4 | 3.1 | 3.5 | 5.3 | 19.4 | 15.6 | 9.5 | 25.2 |
| Growth | −32.2% | +73.6% | +30.2% | +10.7% | +52.6% | +267.6% | −19.6% | −39.0% | +165.0% | |
| Operating income | 0.5 | −0.1 | 0.3 | 0.1 | −0.9 | −5.1 | 0.2 | −2.6 | −8.4 | −7.3 |
| Net income | 0.5 | −0.1 | 0.3 | 0.0 | −1.0 | −4.8 | −0.7 | −2.5 | −11.2 | −7.0 |
| Growth | −121.3% | −98.2% | −17,350.8% | |||||||
| EPS, diluted | 0.01 | 0.00 | 0.00 | 0.00 | −0.37 | −0.53 | −0.07 | −0.26 | −1.04 | −0.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.4% | 52.7% | 57.6% | 50.1% | 36.3% | 24.5% | 46.0% | 46.7% | 36.7% | 23.9% |
| Operating margin | 23.2% | −6.5% | 14.2% | 2.6% | −26.5% | −96.8% | 0.8% | −16.5% | −88.7% | −29.1% |
| Net margin | 22.4% | −7.0% | 13.7% | 0.2% | −29.7% | −90.2% | −3.5% | −15.8% | −118.2% | −27.8% |
| Free cash flow margin | 16.3% | −12.5% | 15.1% | −1.0% | −17.2% | −61.8% | −21.5% | −28.5% | −56.1% | −38.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.3 | −0.2 | 0.4 | −0.0 | −0.5 | −2.2 | −3.4 | −3.5 | −5.3 | −8.7 |
| Capital expenditure | −0.0 | −0.0 | 0.0 | −0.0 | −0.1 | −1.1 | −0.7 | −1.0 | −0.0 | −1.0 |
| Free cash flow | 0.3 | −0.2 | 0.4 | −0.0 | −0.6 | −3.3 | −4.2 | −4.4 | −5.3 | −9.7 |
| Growth | −151.8% | −109.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.3 | 0.1 | 0.4 | 0.6 | 0.2 | 18.0 | 13.3 | 6.7 | 19.3 | 5.0 |
| Total debt | n/a | n/a | n/a | 1.5 | 1.6 | n/a | 0.2 | 0.1 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −0.9 | −1.4 | n/a | 13.1 | 6.6 | n/a | n/a |
| Shareholders’ equity | 0.6 | 0.5 | 0.9 | 1.1 | 0.4 | 29.0 | 28.8 | 26.7 | 37.5 | 32.9 |
| Debt to equity | n/a | n/a | n/a | 1.37 | 3.64 | n/a | 0.01 | 0.00 | 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 | ||||||||||
| 59.4% | 52.7% | 57.6% | 50.1% | 36.3% | 24.5% | 46.0% | 46.7% | 36.7% | 23.9% | |
| 23.2% | −6.5% | 14.2% | 2.6% | −26.5% | −96.8% | 0.8% | −16.5% | −88.7% | −29.1% | |
| 22.4% | −7.0% | 13.7% | 0.2% | n/a | n/a | −3.5% | −15.7% | −118.1% | −27.8% | |
| 22.4% | −7.0% | 13.7% | 0.2% | −29.7% | −90.2% | −3.5% | −15.8% | −118.2% | −27.8% | |
| 16.3% | −12.5% | 15.1% | −1.0% | −17.2% | −61.8% | −21.5% | −28.5% | −56.1% | −38.5% | |
| Spending | ||||||||||
| 1.7% | 5.0% | 1.8% | 1.8% | 1.8% | 34.8% | 5.3% | 15.0% | 37.8% | 10.7% | |
| 36.2% | 59.3% | 43.4% | 47.5% | 61.0% | 86.5% | 39.3% | 48.2% | 82.6% | 42.3% | |
| 0.7% | 0.4% | −0.4% | 0.4% | 2.1% | 20.2% | 3.8% | 6.2% | 0.5% | 4.0% | |
| 9.0% | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 76.4% | −19.4% | 35.9% | 0.5% | −232.9% | −16.4% | −2.4% | −9.2% | −30.0% | −21.3% | |
| 58.3% | −14.6% | 23.4% | 0.2% | −36.5% | −13.5% | −1.8% | −7.8% | −26.0% | −13.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 1.37 | 3.64 | n/a | 0.01 | 0.00 | n/a | n/a | |
| 23.7% | 24.8% | 35.0% | 67.5% | 84.3% | 17.6% | 21.6% | 15.1% | 13.3% | 36.2% | |