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 | 9.5 | 15.2 | 22.5 | 24.9 | 41.0 | 43.2 | 34.7 | 31.1 | 35.6 | 37.1 |
| Growth | +59.0% | +48.5% | +10.9% | +64.4% | +5.3% | −19.6% | −10.4% | +14.5% | +4.1% | |
| Operating income | −11.5 | −9.8 | −15.6 | −19.0 | −10.4 | −22.7 | −31.5 | −31.9 | −16.5 | −14.7 |
| Net income | −11.8 | −8.5 | −17.2 | −19.3 | −7.8 | −24.6 | −32.8 | −29.2 | −20.7 | −8.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.60 | −0.20 | −0.57 | −0.75 | −0.65 | −0.38 | −0.13 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.5% | 63.6% | 66.7% | 70.5% | 73.0% | 74.4% | 59.8% | 70.6% | 69.9% | 71.5% |
| Operating margin | −120.6% | −65.0% | −69.3% | −76.0% | −25.3% | −52.7% | −90.9% | −102.8% | −46.2% | −39.8% |
| Net margin | −123.5% | −55.8% | −76.5% | −77.2% | −19.1% | −56.9% | −94.6% | −94.1% | −58.2% | −22.1% |
| Free cash flow margin | −72.1% | −49.2% | −51.2% | −70.0% | −15.4% | −40.9% | −98.9% | −71.4% | −41.3% | −33.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.7 | −6.5 | −10.8 | −16.8 | −5.6 | −14.0 | −28.2 | −21.7 | −14.4 | −12.4 |
| Capital expenditure | −0.1 | −1.0 | −0.7 | −0.7 | −0.7 | −3.6 | −6.1 | −0.5 | −0.3 | −0.2 |
| Free cash flow | −6.9 | −7.5 | −11.5 | −17.5 | −6.3 | −17.6 | −34.3 | −22.2 | −14.7 | −12.5 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.2 | 17.3 | 22.4 | 12.2 | 71.4 | 52.1 | 22.1 | 14.1 | 3.3 | 6.2 |
| Total debt | 4.9 | 10.0 | 9.9 | 15.1 | 0.0 | n/a | 5.0 | 5.0 | 14.0 | 16.7 |
| Net cash (debt) | 0.3 | 7.3 | 12.4 | −2.8 | 71.4 | n/a | 17.1 | 9.1 | −10.7 | −10.4 |
| Shareholders’ equity | 1.3 | 10.3 | 16.9 | 3.4 | 79.2 | 62.6 | 35.4 | 23.5 | 11.1 | 5.9 |
| Debt to equity | 3.67 | 0.97 | 0.59 | 4.40 | 0.00 | n/a | 0.14 | 0.21 | 1.26 | 2.82 |
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 | ||||||||||
| 5.2 | 17.3 | 22.4 | 12.2 | 71.4 | 52.1 | 22.1 | 14.1 | 3.3 | 6.2 | |
| 1.4 | 2.2 | 3.9 | 4.5 | 5.2 | 4.5 | 5.7 | 6.1 | 7.3 | 7.6 | |
| 0.8 | 0.8 | 0.8 | 2.1 | 2.7 | 4.8 | 3.5 | 3.4 | 2.7 | 5.3 | |
| 0.6 | 1.4 | 1.7 | 1.9 | 2.1 | 5.2 | 10.7 | 10.1 | 9.0 | 7.8 | |
| 9.7 | 24.1 | 34.2 | 27.4 | 90.0 | 89.5 | 63.2 | 53.0 | 47.4 | 44.2 | |
| Growth | +148.6% | +41.9% | −19.9% | +228.5% | −0.5% | −29.4% | −16.3% | −10.5% | −6.7% | |
| Liabilities | ||||||||||
| 0.8 | 4.0 | 0.7 | 1.7 | 0.0 | n/a | n/a | 2.5 | n/a | n/a | |
| 4.1 | 6.0 | 9.3 | 13.4 | 0.0 | n/a | 5.0 | 2.5 | 14.0 | 16.7 | |
| calc | 4.9 | 10.0 | 9.9 | 15.1 | 0.0 | n/a | 5.0 | 5.0 | 14.0 | 16.7 |
| 8.4 | 13.8 | 17.3 | 24.0 | 10.7 | 26.9 | 27.9 | 29.5 | 36.3 | 38.3 | |
| Equity | ||||||||||
| −143.5 | −152.3 | −169.5 | −188.8 | −196.6 | −221.2 | −254.0 | −283.3 | −304.0 | −312.2 | |
| 1.3 | 10.3 | 16.9 | 3.4 | 79.2 | 62.6 | 35.4 | 23.5 | 11.1 | 5.9 | |
| Growth | +667.3% | +65.0% | −79.8% | +2,217.6% | −21.0% | −43.5% | −33.6% | −52.7% | −46.9% | |
| Per share and net cash | ||||||||||
| calc | 0.3 | 7.3 | 12.4 | −2.8 | 71.4 | n/a | 17.1 | 9.1 | −10.7 | −10.4 |
| 25.5 | 29.0 | 31.8 | 32.6 | 43.2 | 43.6 | 43.6 | 54.2 | 54.8 | 62.8 | |
| calc | 0.05 | 0.35 | 0.53 | 0.10 | 1.83 | 1.43 | 0.81 | 0.43 | 0.20 | 0.09 |
Lines marked calc are worked out here from filed figures; point at one for how.