Closing prices at the end of each trading day, from 20 Mar 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 | 3.7 | 7.0 | 7.9 | 4.6 | 21.1 | 96.1 | 32.3 | 44.9 | 108.1 | 113.6 |
| Growth | +87.6% | +13.5% | −42.0% | +360.7% | +356.1% | −66.4% | +39.1% | +140.6% | +5.1% | |
| Operating income | 0.2 | −1.4 | −1.9 | −2.0 | 1.6 | 5.9 | −107.2 | −16.6 | 27.6 | −91.8 |
| Net income | 0.2 | −0.9 | −3.5 | −9.7 | −2.3 | −1.0 | −105.3 | −13.9 | 28.3 | −80.3 |
| Growth | −685.7% | −383.7% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −0.62 | −0.07 | −0.02 | −1.34 | −0.16 | 0.19 | −0.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.9% | −19.6% | −24.0% | −43.6% | 7.4% | 6.1% | −331.8% | −37.0% | 25.5% | −80.9% |
| Net margin | 4.3% | −13.6% | −44.8% | −211.6% | −10.8% | −1.1% | −326.0% | −30.9% | 26.2% | −70.7% |
| Free cash flow margin | −32.4% | −28.2% | −73.6% | n/a | −26.0% | −66.8% | −86.2% | −145.9% | −99.0% | −506.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.1 | −1.9 | −5.1 | −1.3 | −1.0 | −17.4 | −8.5 | 1.1 | −13.0 | −288.9 |
| Capital expenditure | −0.1 | −0.0 | −0.8 | n/a | −4.5 | −46.8 | −19.3 | −66.7 | −94.0 | −285.9 |
| Free cash flow | −1.2 | −2.0 | −5.8 | n/a | −5.5 | −64.2 | −27.8 | −65.6 | −107.0 | −574.9 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −1.1 | −0.1 | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.6 | n/a | −0.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.4 | 5.5 | 2.3 | 0.0 | 0.4 | 42.4 | 32.7 | 16.9 | 95.2 | 118.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 2.8 | 3.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 39.6 | 29.6 | n/a | n/a | n/a |
| Shareholders’ equity | 7.9 | 11.8 | 11.6 | 3.8 | 37.6 | 165.4 | 89.9 | 152.7 | 463.5 | 724.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.02 | 0.03 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 3.7 | 7.0 | 7.9 | 4.6 | 21.1 | 96.1 | 32.3 | 44.9 | 108.1 | 113.6 | |
| Growth | +87.6% | +13.5% | −42.0% | +360.7% | +356.1% | −66.4% | +39.1% | +140.6% | +5.1% | |
| n/a | n/a | n/a | n/a | 14.1 | 30.7 | 20.4 | 29.6 | n/a | n/a | |
| 0.4 | 0.5 | 0.4 | 0.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.6 | 3.9 | 1.9 | 2.0 | 2.5 | 39.2 | 23.0 | 27.7 | 41.5 | 81.0 | |
| 0.2 | −1.4 | −1.9 | −2.0 | 1.6 | 5.9 | −107.2 | −16.6 | 27.6 | −91.8 | |
| Growth | −726.9% | +278.2% | −1,919.4% | −433.2% | ||||||
| 0.2 | −1.3 | −1.9 | −2.0 | 1.6 | 2.8 | −105.9 | −13.6 | 32.3 | −86.9 | |
| 0.1 | −0.3 | −0.5 | 0.8 | n/a | 3.9 | −0.6 | 0.3 | 4.0 | −2.0 | |
| 0.2 | −0.9 | −3.5 | −9.7 | −2.3 | −1.0 | −105.3 | −13.9 | 28.3 | −80.3 | |
| Growth | −685.7% | −383.7% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.62 | −0.07 | −0.02 | −1.34 | −0.16 | 0.20 | −0.31 | |
| n/a | n/a | n/a | −0.62 | −0.07 | −0.02 | −1.34 | −0.16 | 0.19 | −0.31 | |
| Growth | −263.2% | |||||||||
| n/a | n/a | n/a | 15.2 | 30.6 | 55.4 | 78.6 | 87.5 | 140.3 | 257.9 | |
| n/a | n/a | n/a | 15.2 | 30.6 | 55.4 | 78.6 | 87.5 | 141.5 | 257.9 | |
| Growth | +101.3% | +81.2% | +41.8% | +11.3% | +61.7% | +82.2% | ||||
† The diluted share count jumps at 2020 and 2021 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.