Closing prices at the end of each trading day, from 2 Jan 2019. 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 | 8.8 | 10.2 | 16.6 | 28.2 | 27.7 | 48.5 | 44.5 | 52.3 | 48.1 | 52.8 |
| Growth | +16.0% | +62.3% | +70.0% | −1.9% | +75.1% | −8.3% | +17.6% | −8.1% | +9.9% | |
| Operating income | −11.4 | −13.9 | −14.3 | −20.9 | −20.1 | −14.4 | −23.6 | −17.3 | −18.8 | −6.4 |
| Net income | −11.6 | −5.1 | 62.7 | −19.7 | −11.9 | −15.2 | −23.2 | −18.7 | −23.5 | −11.2 |
| Growth | −131.4% | |||||||||
| EPS, diluted | −0.15 | −0.17 | 1.83 | −0.58 | −0.35 | −0.44 | −0.67 | −0.54 | n/a | n/a |
| Growth | −131.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.0% | 68.0% | 65.2% | 67.6% | 63.2% | 69.3% | 65.4% | 64.5% | 61.0% | 62.5% |
| Operating margin | −129.2% | −135.7% | −86.0% | −73.9% | −72.5% | −29.8% | −52.9% | −33.0% | −39.2% | −12.2% |
| Net margin | −131.0% | −49.5% | 377.7% | −69.8% | −42.9% | −31.3% | −52.1% | −35.7% | −48.8% | −21.2% |
| Free cash flow margin | −35.4% | −42.3% | −127.9% | −70.0% | −60.1% | −23.0% | −47.8% | −11.0% | −39.0% | −17.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.8 | −3.7 | −20.9 | −18.5 | −16.1 | −10.4 | −20.3 | −5.2 | −18.0 | −8.0 |
| Capital expenditure | −0.3 | −0.6 | −0.4 | −1.3 | −0.6 | −0.7 | −1.0 | −0.5 | −0.7 | −1.1 |
| Free cash flow | −3.1 | −4.3 | −21.2 | −19.8 | −16.6 | −11.2 | −21.3 | −5.8 | −18.8 | −9.1 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.5 | 9.9 | 16.6 | 58.8 | 41.9 | 30.9 | 10.2 | 43.7 | 31.7 | 31.7 |
| Total debt | 2.9 | 2.7 | 0.0 | n/a | n/a | n/a | 0.0 | 33.2 | 33.9 | 34.8 |
| Net cash (debt) | 11.5 | 7.3 | 16.6 | n/a | n/a | n/a | 10.2 | 10.5 | −2.2 | −3.1 |
| Shareholders’ equity | 26.2 | 22.0 | 87.2 | 71.3 | 63.7 | 53.7 | 37.6 | 26.7 | 14.2 | 14.5 |
| Debt to equity | 0.11 | 0.12 | 0.00 | n/a | n/a | n/a | 0.00 | 1.24 | 2.39 | 2.40 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −2.8 | −3.7 | −20.9 | −18.5 | −16.1 | −10.4 | −20.3 | −5.2 | −18.0 | −8.0 | |
| Growth | ||||||||||
| 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 | 0.7 | 0.6 | 0.7 | |
| Investment | ||||||||||
| −0.3 | −0.6 | −0.4 | −1.3 | −0.6 | −0.7 | −1.0 | −0.5 | −0.7 | −1.1 | |
| calc | −3.1 | −4.3 | −21.2 | −19.8 | −16.6 | −11.2 | −21.3 | −5.8 | −18.8 | −9.1 |
| Growth | ||||||||||
| calc | −0.11 | −0.14 | −0.62 | −0.58 | −0.49 | −0.33 | −0.62 | −0.17 | n/a | n/a |
| −0.3 | −0.6 | 29.3 | 60.5 | −0.6 | −0.7 | −1.0 | 6.7 | −0.7 | −1.1 | |
| Financing | ||||||||||
| 5.7 | −0.2 | −2.5 | 0.1 | −0.1 | 0.0 | 0.2 | 32.2 | 6.7 | 9.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.