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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.3 | 13.9 | 8.9 | 11.2 | 12.9 | 18.3 | 17.9 | 84.4 | 12.8 | 71.6 |
| Growth | +22.8% | −36.2% | +26.6% | +14.8% | +41.6% | −1.9% | +370.7% | −84.8% | +459.4% | |
| Operating income | −27.0 | −16.6 | −13.3 | −13.8 | −15.6 | −15.1 | −10.5 | −55.3 | −13.3 | −37.5 |
| Net income | −27.0 | −12.1 | −15.8 | −9.8 | −15.1 | −15.2 | −11.3 | −72.7 | −11.7 | −50.3 |
| Growth | ||||||||||
| EPS, diluted | −0.44 | −2.53 | −2.21 | −0.88 | −1.16 | −1.10 | −8.43 | −0.53 | −4.91 | −0.36 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.0% | 48.6% | 57.1% | 60.0% | 48.1% | 49.7% | 53.1% | n/a | 53.5% | n/a |
| Operating margin | −238.5% | −119.6% | −149.6% | −123.0% | −120.5% | −82.7% | −58.4% | −65.6% | −104.1% | −52.4% |
| Net margin | −238.2% | −87.2% | −178.2% | −86.8% | −116.8% | −83.1% | −63.2% | −86.2% | −91.4% | −70.3% |
| Free cash flow margin | −196.8% | −113.8% | −98.6% | −99.7% | −115.3% | −66.8% | −55.1% | −10.2% | −93.7% | 17.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −22.2 | −15.8 | −8.8 | −11.2 | −14.7 | −12.1 | −9.8 | −7.2 | −11.8 | 39.1 |
| Capital expenditure | −0.1 | −0.1 | 0.0 | −0.1 | −0.2 | −0.2 | −0.0 | −1.4 | −0.2 | −26.9 |
| Free cash flow | −22.3 | −15.8 | −8.8 | −11.2 | −14.9 | −12.2 | −9.9 | −8.6 | −12.0 | 12.2 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.7 | 10.9 | 12.9 | 40.4 | 20.5 | 8.6 | 4.5 | 2.4 | 1.2 | 9.7 |
| Total debt | 5.0 | 2.7 | 2.0 | 2.0 | n/a | n/a | n/a | 12.0 | n/a | 3.8 |
| Net cash (debt) | 2.7 | 8.1 | 10.9 | 38.4 | n/a | n/a | n/a | −9.6 | n/a | 5.8 |
| Shareholders’ equity | 2.7 | 6.8 | 4.4 | 37.2 | 25.4 | 12.6 | 12.7 | 76.2 | 9.0 | 180.0 |
| Debt to equity | 1.83 | 0.40 | 0.45 | 0.05 | n/a | n/a | n/a | 0.16 | n/a | 0.02 |
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 May 2025 | FY2025 31 Dec 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||||
| 14.2 | 7.4 | 11.3 | 13.9 | 8.9 | 11.2 | 12.9 | 18.3 | 17.9 | 84.4 | 12.8 | 71.6 | |
| Growth | −48.3% | +54.1% | +22.8% | −36.2% | +26.6% | +14.8% | +41.6% | −1.9% | +370.7% | −84.8% | +459.4% | |
| 11.3 | 5.3 | 7.0 | 7.2 | 3.8 | 4.5 | 6.7 | 9.2 | 8.4 | 115.3 | 6.0 | 88.7 | |
| 2.9 | 2.1 | 4.3 | 6.8 | 5.1 | 6.7 | 6.2 | 9.1 | 9.5 | n/a | 6.8 | n/a | |
| Growth | −29.8% | +108.3% | +57.0% | −25.0% | +33.1% | −7.9% | +46.1% | +4.8% | ||||
| 8.9 | 9.5 | 5.8 | 4.6 | 2.5 | 2.5 | 3.6 | 5.0 | 3.9 | n/a | 3.0 | n/a | |
| 10.9 | 10.7 | 11.7 | 7.4 | 7.7 | 10.7 | 11.0 | 10.7 | 8.8 | 24.8 | 10.0 | 19.8 | |
| −27.6 | −31.6 | −27.0 | −16.6 | −13.3 | −13.8 | −15.6 | −15.1 | −10.5 | −55.3 | −13.3 | −37.5 | |
| Growth | ||||||||||||
| −23.5 | −29.1 | −27.0 | −12.1 | −15.8 | −9.8 | −15.1 | −15.2 | −11.3 | −72.7 | −11.7 | −49.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | |
| −23.5 | −29.1 | −27.0 | −12.1 | −15.8 | −9.8 | −15.1 | −15.2 | −11.3 | −72.7 | −11.7 | −50.3 | |
| Growth | ||||||||||||
| Per share | ||||||||||||
| −1.87 | −0.82 | −0.44 | −2.53 | −2.21 | −0.80 | −1.16 | −1.10 | −8.43 | −0.53 | −4.91 | −0.36 | |
| −2.05 | −0.82 | −0.44 | −2.53 | −2.21 | −0.88 | −1.16 | −1.10 | −8.43 | −0.53 | −4.91 | −0.36 | |
| Growth | ||||||||||||
| 18.1 | 35.6 | 61.2 | 4.8 | 7.2 | 12.2 | 13.0 | 13.9 | 1.3 | 138.2 | 2.4 | 138.7 | |
| 18.6 | 35.6 | 61.2 | 4.8 | 7.2 | 12.3 | 13.0 | 13.9 | 20.2 | 138.2 | n/a | 138.7 | |
| Growth | +91.2% | +71.9% | −92.2% | +49.4% | +71.3% | +5.6% | +7.0% | +45.4% | +585.6% | |||
† The diluted share count jumps at 2017 and 2018 and 2019 and 2021 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.