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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 5.9% | −19.6% | −24.0% | −43.6% | 7.4% | 6.1% | −331.8% | −37.0% | 25.5% | −80.9% | |
| 5.9% | −18.2% | −24.0% | −43.6% | 7.4% | 3.0% | −327.9% | −30.3% | 29.9% | −76.6% | |
| 4.3% | −13.6% | −44.8% | −211.6% | −10.8% | −1.1% | −326.0% | −30.9% | 26.2% | −70.7% | |
| −32.4% | −28.2% | −73.6% | n/a | −26.0% | −66.8% | −86.2% | −145.9% | −99.0% | −506.2% | |
| Spending | ||||||||||
| 11.3% | 7.0% | 5.7% | 3.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 44.2% | 56.3% | 24.0% | 43.6% | 11.9% | 40.8% | 71.2% | 61.6% | 38.4% | 71.3% | |
| 2.9% | 0.7% | 9.5% | n/a | 21.4% | 48.8% | 59.9% | 148.4% | 87.0% | 251.8% | |
| 25.0% | n/a | n/a | n/a | n/a | 135.5% | n/a | n/a | 12.3% | n/a | |
| Returns | ||||||||||
| 2.0% | −8.0% | −30.5% | −252.3% | −6.1% | −0.6% | −117.1% | −9.1% | 6.1% | −11.1% | |
| 1.8% | −7.3% | −28.3% | −214.2% | −5.7% | −0.6% | −104.9% | −7.3% | 5.3% | −6.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.02 | 0.03 | n/a | n/a | n/a | |
| 3.1% | 3.6% | 3.2% | 9.5% | 4.7% | 4.8% | 10.4% | 19.3% | 13.9% | 26.3% | |