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 | 48.8 | 50.0 | 60.6 | 68.5 | 69.1 | 104.8 | 138.6 | 70.1 | 59.3 | 70.4 |
| Growth | +2.4% | +21.1% | +13.0% | +0.9% | +51.7% | +32.3% | −49.4% | −15.4% | +18.6% | |
| Operating income | −8.6 | −23.0 | −11.3 | −12.5 | −23.9 | −22.7 | −34.9 | −68.1 | −58.5 | −41.7 |
| Net income | −8.6 | −23.0 | −10.9 | −11.9 | −24.0 | −21.3 | −33.6 | −76.2 | −65.3 | −44.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.21 | −0.40 | −0.33 | −0.51 | −1.12 | −0.89 | −0.50 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −17.5% | −45.9% | −18.6% | −18.3% | −34.6% | −21.7% | −25.2% | −97.0% | −98.6% | −59.3% |
| Net margin | −17.5% | −46.0% | −18.0% | −17.4% | −34.8% | −20.3% | −24.2% | −108.7% | −110.0% | −62.5% |
| Free cash flow margin | −5.6% | −19.5% | −27.8% | −23.8% | −29.3% | −26.8% | 2.1% | −81.3% | −90.5% | −33.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.9 | −8.8 | −14.1 | −12.6 | −16.5 | −14.3 | 11.3 | −52.6 | −49.4 | −19.4 |
| Capital expenditure | −0.9 | −1.0 | −2.8 | −3.7 | −3.7 | −13.8 | −8.3 | −4.4 | −4.3 | −4.5 |
| Free cash flow | −2.7 | −9.7 | −16.9 | −16.3 | −20.2 | −28.1 | 3.0 | −57.1 | −53.7 | −23.8 |
| Growth | −2,016.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.2 | 31.2 | 53.0 | 90.5 | 149.1 | 116.8 | 114.0 | 65.1 | 19.3 | 50.8 |
| Total debt | 0.0 | 0.3 | n/a | n/a | n/a | n/a | n/a | 0.0 | 28.9 | 40.1 |
| Net cash (debt) | 19.2 | 30.9 | n/a | n/a | n/a | n/a | n/a | 65.1 | −9.6 | 10.7 |
| Shareholders’ equity | 19.1 | 24.5 | 56.3 | 105.5 | 170.1 | 164.4 | 144.8 | 86.6 | 66.9 | 50.5 |
| Debt to equity | 0.00 | 0.01 | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.43 | 0.79 |
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 | ||||||||||
| −17.5% | −45.9% | −18.6% | −18.3% | −34.6% | −21.7% | −25.2% | −97.0% | −98.6% | −59.3% | |
| −17.6% | −45.8% | −18.0% | −17.4% | −34.3% | −20.1% | −24.0% | −108.6% | −109.9% | −62.4% | |
| −17.5% | −46.0% | −18.0% | −17.4% | −34.8% | −20.3% | −24.2% | −108.7% | −110.0% | −62.5% | |
| −5.6% | −19.5% | −27.8% | −23.8% | −29.3% | −26.8% | 2.1% | −81.3% | −90.5% | −33.9% | |
| Spending | ||||||||||
| 45.5% | 59.3% | 49.5% | 49.5% | 64.0% | 53.4% | 57.8% | 83.9% | 78.0% | 74.3% | |
| 52.0% | 58.0% | 48.3% | 46.0% | 50.8% | 47.1% | 37.6% | 75.9% | 92.9% | 66.9% | |
| 1.8% | 2.0% | 4.6% | 5.4% | 5.4% | 13.2% | 6.0% | 6.3% | 7.3% | 6.4% | |
| Returns | ||||||||||
| −44.8% | −93.7% | −19.3% | −11.3% | −14.1% | −12.9% | −23.2% | −88.0% | −97.5% | −87.0% | |
| −24.0% | −42.9% | −13.7% | −8.0% | −10.8% | −8.6% | −13.4% | −55.8% | −43.8% | −29.8% | |
| Balance and payout | ||||||||||
| 0.00 | 0.01 | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.43 | 0.79 | |
| 46.4% | 54.2% | 29.0% | 29.2% | 23.3% | 33.3% | 42.2% | 36.6% | 55.1% | 65.8% | |