Closing prices at the end of each trading day, from 13 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 | 11.0 | 19.7 | 27.4 | 48.1 | 119.2 | 76.2 | 68.0 | 74.6 | 96.2 |
| Growth | +79.1% | +38.6% | +75.7% | +147.8% | −36.0% | −10.8% | +9.7% | +28.9% | ||
| Operating income | −4.9 | −1.1 | 3.7 | −0.2 | −6.2 | −35.2 | −5.9 | −17.2 | −4.5 | −16.6 |
| Net income | −6.9 | −2.5 | −25.0 | −1.7 | 2.0 | −8.9 | −139.8 | −68.0 | −20.2 | −4.6 |
| Growth | −549.2% | |||||||||
| EPS, diluted | n/a | −0.21 | −1.56 | −0.09 | −0.06 | −0.23 | −3.25 | −1.55 | −0.44 | −0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 61.2% | 68.5% | n/a | n/a | n/a | n/a | 60.7% | 67.1% | 64.6% |
| Operating margin | n/a | −9.6% | 18.5% | −0.8% | −13.0% | −29.5% | −7.8% | −25.3% | −6.0% | −17.3% |
| Net margin | n/a | −22.8% | −126.7% | −6.1% | 4.1% | −7.5% | −183.4% | −100.0% | −27.0% | −4.8% |
| Free cash flow margin | n/a | 4.2% | 9.4% | 2.0% | 9.7% | −10.9% | −24.8% | −27.8% | 7.0% | 11.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.3 | 0.6 | 2.3 | 1.2 | 6.6 | −4.6 | −8.5 | −12.5 | 8.4 | 20.1 |
| Capital expenditure | −0.1 | −0.1 | −0.5 | −0.7 | −2.0 | −8.4 | −10.4 | −6.4 | −3.2 | −9.5 |
| Free cash flow | −4.5 | 0.5 | 1.8 | 0.5 | 4.7 | −13.0 | −18.9 | −18.9 | 5.2 | 10.6 |
| Growth | +300.9% | −70.9% | +770.6% | −377.1% | +104.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 6.7 | 30.7 | 6.4 | 90.4 | 69.9 | 19.4 | 27.9 | 91.5 | 33.0 |
| Total debt | 4.3 | n/a | n/a | 0.0 | 1.3 | 7.2 | 25.6 | 23.8 | 15.9 | 5.0 |
| Net cash (debt) | −2.8 | n/a | n/a | 6.4 | 89.1 | 62.6 | −6.2 | 4.1 | 75.6 | 28.0 |
| Shareholders’ equity | 3.2 | −9.5 | 14.6 | 43.3 | 204.4 | 478.0 | 364.2 | 337.7 | 348.9 | 371.9 |
| Debt to equity | 1.34 | n/a | n/a | 0.00 | 0.01 | 0.02 | 0.07 | 0.07 | 0.05 | 0.01 |
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 | ||||||||||
| n/a | 61.2% | 68.5% | n/a | n/a | n/a | n/a | 60.7% | 67.1% | 64.6% | |
| n/a | −9.6% | 18.5% | −0.8% | −13.0% | −29.5% | −7.8% | −25.3% | −6.0% | −17.3% | |
| n/a | −22.8% | −126.7% | −11.7% | −2.7% | −24.4% | −6.4% | −18.0% | −11.8% | −12.6% | |
| n/a | −22.8% | −126.7% | −6.1% | 4.1% | −7.5% | −183.4% | −100.0% | −27.0% | −4.8% | |
| n/a | 4.2% | 9.4% | 2.0% | 9.7% | −10.9% | −24.8% | −27.8% | 7.0% | 11.1% | |
| Spending | ||||||||||
| n/a | 10.8% | 6.6% | 11.6% | 14.0% | 9.9% | 11.4% | 8.1% | 6.4% | 7.9% | |
| n/a | 41.0% | 30.1% | 32.5% | 31.8% | 28.3% | 43.6% | 62.9% | 54.4% | 47.3% | |
| n/a | 1.3% | 2.5% | 2.5% | 4.1% | 7.0% | 13.6% | 9.4% | 4.3% | 9.9% | |
| Returns | ||||||||||
| −217.1% | n/a | −170.9% | −3.8% | 1.0% | −1.9% | −38.4% | −20.1% | −5.8% | −1.2% | |
| −86.7% | −20.7% | −55.0% | −1.8% | 0.8% | −1.6% | −31.1% | −16.5% | −5.1% | −1.1% | |
| Balance and payout | ||||||||||
| 1.34 | n/a | n/a | 0.00 | 0.01 | 0.02 | 0.07 | 0.07 | 0.05 | 0.01 | |
| 60.1% | 16.9% | 67.8% | 53.2% | 12.6% | 13.8% | 19.1% | 18.2% | 12.7% | 8.4% | |