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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||||
| 20.7% | 28.1% | 38.0% | 48.6% | 57.1% | 60.0% | 48.1% | 49.7% | 53.1% | n/a | 53.5% | n/a | |
| −194.0% | −429.9% | −238.5% | −119.6% | −149.6% | −123.0% | −120.5% | −82.7% | −58.4% | −65.6% | −104.1% | −52.4% | |
| −165.0% | −396.1% | −238.2% | −87.2% | −178.2% | −86.8% | −116.8% | −83.1% | −63.2% | −86.2% | −91.4% | −68.9% | |
| −165.0% | −396.1% | −238.2% | −87.2% | −178.2% | −86.8% | −116.8% | −83.1% | −63.2% | −86.2% | −91.4% | −70.3% | |
| −183.5% | −430.9% | −196.8% | −113.8% | −98.6% | −99.7% | −115.3% | −66.8% | −55.1% | −10.2% | −93.7% | 17.0% | |
| Spending | ||||||||||||
| 62.4% | 129.0% | 51.6% | 33.0% | 27.9% | 22.7% | 28.1% | 27.5% | 21.6% | n/a | 23.7% | n/a | |
| 76.3% | 145.7% | 102.9% | 53.2% | 86.7% | 95.3% | 85.1% | 58.5% | 49.0% | 29.4% | 78.0% | 27.7% | |
| 7.7% | 6.2% | 1.2% | 0.4% | 0.0% | 0.5% | 1.5% | 0.9% | 0.2% | 1.6% | 1.5% | 37.5% | |
| Returns | ||||||||||||
| −359.4% | −136.1% | −989.4% | −178.5% | −356.9% | −26.2% | −59.3% | −120.6% | −89.2% | −95.5% | −129.6% | −28.0% | |
| −96.1% | −76.7% | −152.9% | −55.4% | −76.8% | −19.9% | −36.9% | −52.6% | −42.5% | −23.9% | −58.2% | −15.4% | |
| Balance and payout | ||||||||||||
| 1.04 | 0.33 | 1.83 | 0.40 | 0.45 | 0.05 | n/a | n/a | n/a | 0.16 | n/a | 0.02 | |
| 73.3% | 43.7% | 84.5% | 69.0% | 78.5% | 24.3% | 37.8% | 56.4% | 52.3% | 75.0% | 55.1% | 44.1% | |