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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.7 | 7.4 | 7.4 | 11.2 | 12.8 | 16.3 | 20.6 | 24.0 | 31.4 | 37.0 |
| Growth | +28.4% | −0.4% | +52.5% | +14.4% | +27.0% | +26.1% | +16.6% | +31.0% | +17.8% | |
| Operating income | −7.5 | −6.3 | −5.2 | −4.6 | −6.2 | −13.4 | −16.3 | −22.4 | −19.7 | −24.2 |
| Net income | −8.1 | −7.2 | −6.2 | −5.5 | −6.8 | −14.4 | −16.4 | −22.1 | −18.9 | −25.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.69 | −0.68 | −0.90 | −0.70 | −0.90 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 71.1% | 68.2% | 65.8% | 56.8% | 60.9% | 61.4% |
| Operating margin | −130.3% | −85.9% | −71.4% | −41.0% | −48.5% | −82.1% | −79.5% | −93.7% | −62.9% | −65.4% |
| Net margin | −140.4% | −97.1% | −83.8% | −49.4% | −52.9% | −88.4% | −80.0% | −92.2% | −60.3% | −69.1% |
| Free cash flow margin | −103.0% | −81.6% | −63.8% | −25.5% | −61.2% | −78.9% | −79.9% | −60.3% | −29.4% | −66.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.8 | −6.0 | −4.6 | −2.9 | −7.8 | −12.7 | −16.2 | −13.7 | −9.0 | −23.9 |
| Capital expenditure | −0.1 | −0.0 | −0.1 | −0.0 | −0.0 | −0.2 | −0.3 | −0.7 | −0.3 | −0.5 |
| Free cash flow | −5.9 | −6.0 | −4.7 | −2.9 | −7.8 | −12.9 | −16.4 | −14.4 | −9.2 | −24.4 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.3 | 9.3 | 3.1 | 5.7 | 20.1 | 54.1 | 27.6 | 23.1 | 20.1 | 45.9 |
| Total debt | 4.5 | 4.9 | 3.5 | 2.1 | 21.3 | 9.8 | 9.9 | 9.9 | n/a | 49.1 |
| Net cash (debt) | −1.2 | 4.4 | −0.4 | 3.6 | −1.2 | 44.3 | 17.7 | 13.2 | n/a | −3.2 |
| Shareholders’ equity | −0.8 | 5.8 | 1.5 | 4.6 | 2.4 | 48.8 | 36.9 | 21.2 | 25.4 | 28.0 |
| Debt to equity | n/a | 0.84 | 2.31 | 0.45 | 8.95 | 0.20 | 0.27 | 0.47 | n/a | 1.75 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.3 | 9.3 | 3.1 | 5.7 | 20.1 | 54.1 | 27.6 | 23.1 | 20.1 | 45.9 | |
| 0.9 | 0.9 | 1.2 | 1.1 | 1.9 | 2.3 | 2.7 | 3.2 | 4.7 | 6.5 | |
| 1.8 | 2.3 | 2.1 | 3.2 | 3.2 | 4.9 | 9.3 | 7.9 | 6.9 | 8.4 | |
| 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.8 | 1.4 | 2.0 | 2.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 7.5 | |
| 7.4 | 13.9 | 7.9 | 11.9 | 29.5 | 65.6 | 55.5 | 42.7 | 39.2 | 97.7 | |
| Growth | +87.8% | −43.5% | +51.8% | +147.5% | +122.2% | −15.4% | −23.1% | −8.1% | +149.4% | |
| Liabilities | ||||||||||
| 4.5 | 4.9 | 3.5 | 2.1 | 21.3 | 9.8 | 9.9 | 9.9 | n/a | 49.1 | |
| calc | 4.5 | 4.9 | 3.5 | 2.1 | 21.3 | 9.8 | 9.9 | 9.9 | n/a | 49.1 |
| 8.2 | 8.1 | 6.3 | 7.3 | 27.1 | 16.8 | 18.6 | 21.5 | 13.8 | 69.7 | |
| Equity | ||||||||||
| −93.9 | −101.0 | −107.2 | −112.7 | −119.5 | −133.9 | −150.4 | −172.5 | −191.4 | −216.9 | |
| −0.8 | 5.8 | 1.5 | 4.6 | 2.4 | 48.8 | 36.9 | 21.2 | 25.4 | 28.0 | |
| Growth | −74.1% | +203.7% | −48.2% | +1,952.5% | −24.4% | −42.6% | +19.9% | +10.4% | ||
| Per share and net cash | ||||||||||
| calc | −1.2 | 4.4 | −0.4 | 3.6 | −1.2 | 44.3 | 17.7 | 13.2 | n/a | −3.2 |
| 3.6 | 10.7 | 11.0 | 15.2 | 17.0 | 23.7 | 24.6 | 24.7 | 27.6 | 29.4 | |
| calc | −0.21 | 0.55 | 0.14 | 0.30 | 0.14 | 2.06 | 1.50 | 0.86 | 0.92 | 0.95 |
Lines marked calc are worked out here from filed figures; point at one for how.