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 | 13.7 | 17.7 | 22.5 | 31.6 | 17.5 | 18.4 | 43.4 | 45.2 | 50.9 | 57.2 |
| Growth | +29.4% | +27.0% | +40.6% | −44.8% | +5.6% | +135.1% | +4.2% | +12.6% | +12.5% | |
| Operating income | −4.6 | −6.1 | −4.5 | −0.1 | −16.1 | −2.5 | −2.5 | 1.3 | 0.9 | −8.9 |
| Net income | −4.7 | −7.0 | −10.6 | 1.0 | −16.8 | 0.2 | 1.9 | −2.9 | −3.5 | −8.3 |
| Growth | −1,722.7% | +708.6% | −256.6% | |||||||
| EPS, diluted | n/a | n/a | −2.95 | 0.11 | −1.65 | 0.06 | 0.28 | −0.35 | −0.34 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 50.2% | 41.8% | 45.5% | 43.5% | 46.5% | 45.3% | 40.9% | 49.1% | 47.2% | 44.9% |
| Operating margin | −33.3% | −34.5% | −19.9% | −0.3% | −92.1% | −13.8% | −5.7% | 3.0% | 1.8% | −15.5% |
| Net margin | −34.4% | −39.3% | −47.3% | 3.3% | −96.5% | 1.3% | 4.3% | −6.5% | −6.9% | −14.5% |
| Free cash flow margin | −32.2% | 0.5% | −8.3% | −5.9% | −20.7% | 2.5% | −2.0% | 10.8% | 6.6% | −14.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.1 | 0.7 | −1.6 | −1.0 | −3.5 | 0.5 | −0.7 | 5.2 | 3.4 | −7.8 |
| Capital expenditure | −0.3 | −0.6 | −0.3 | −0.9 | −0.1 | −0.0 | −0.1 | −0.3 | −0.0 | −0.3 |
| Free cash flow | −4.4 | 0.1 | −1.9 | −1.9 | −3.6 | 0.5 | −0.9 | 4.9 | 3.4 | −8.1 |
| Growth | −2,276.7% | −289.6% | −30.7% | −339.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 1.0 | 2.7 | 2.5 | 1.8 | 2.9 | 1.6 | 2.9 | 1.0 | 1.6 |
| Total debt | n/a | n/a | n/a | 3.8 | 15.0 | 0.0 | 17.6 | 13.5 | 13.0 | 44.0 |
| Net cash (debt) | n/a | n/a | n/a | −1.2 | −13.1 | 2.9 | −15.9 | −10.6 | −12.0 | −42.4 |
| Shareholders’ equity | 4.5 | 4.4 | 16.8 | 18.5 | 4.3 | 8.7 | 25.6 | 28.8 | 25.5 | 21.5 |
| Debt to equity | n/a | n/a | n/a | 0.20 | 3.45 | 0.00 | 0.69 | 0.47 | 0.51 | 2.04 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 13.7 | 17.7 | 22.5 | 31.6 | 17.5 | 18.4 | 43.4 | 45.2 | 50.9 | 57.2 | |
| Growth | +29.4% | +27.0% | +40.6% | −44.8% | +5.6% | +135.1% | +4.2% | +12.6% | +12.5% | |
| 6.8 | 10.3 | 12.3 | 17.9 | 9.3 | 10.1 | 25.6 | 23.0 | 26.8 | 31.5 | |
| 6.9 | 7.4 | 10.2 | 13.7 | 8.1 | 8.4 | 17.7 | 22.2 | 24.0 | 25.7 | |
| Growth | +7.7% | +38.4% | +34.4% | −40.9% | +2.9% | +112.3% | +25.1% | +8.2% | +7.1% | |
| 0.9 | 1.0 | 1.3 | 1.4 | 1.1 | 0.6 | 1.3 | 1.6 | n/a | n/a | |
| 6.4 | 6.9 | 9.7 | 9.1 | 8.5 | 7.3 | 11.9 | 15.6 | 17.1 | 23.1 | |
| −4.6 | −6.1 | −4.5 | −0.1 | −16.1 | −2.5 | −2.5 | 1.3 | 0.9 | −8.9 | |
| Growth | −30.3% | −1,045.2% | ||||||||
| −5.1 | −7.0 | −11.0 | 1.1 | −17.0 | 0.3 | 2.0 | −2.9 | −3.4 | −7.1 | |
| −0.4 | −0.0 | −0.4 | 0.1 | −0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 1.2 | |
| −4.7 | −7.0 | −10.6 | 1.0 | −16.8 | 0.2 | 1.9 | −2.9 | −3.5 | −8.3 | |
| Growth | −1,722.7% | +708.6% | −256.6% | |||||||
| Per share | ||||||||||
| n/a | −2.96 | −2.95 | 0.11 | −1.65 | 0.06 | 0.28 | −0.35 | −0.34 | −0.81 | |
| n/a | n/a | −2.95 | 0.11 | −1.65 | 0.06 | 0.28 | −0.35 | −0.34 | n/a | |
| Growth | −1,600.0% | +366.7% | −225.0% | |||||||
| n/a | n/a | 0.0 | 9.7 | 0.0 | 3.9 | 6.7 | 8.5 | 10.4 | 10.5 | |
| n/a | n/a | 0.0 | 9.8 | 0.0 | 3.9 | 6.7 | 8.5 | 10.4 | n/a | |
| Growth | +270,832.8% | −99.9% | +38,350.2% | +70.0% | +27.2% | +23.1% | ||||
† The diluted share count jumps at 2019 and 2020 and 2021 and 2022, 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.