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 | 9.1 | 10.2 | 11.9 | 14.4 | 16.4 | 28.1 | 37.6 | 53.2 | 60.8 | 68.2 |
| Growth | +11.7% | +16.9% | +21.2% | +13.5% | +71.4% | +33.7% | +41.7% | +14.4% | +12.0% | |
| Operating income | −2.8 | −0.7 | −0.2 | 1.1 | 1.0 | −2.8 | −37.4 | −1.7 | 1.8 | 4.7 |
| Net income | −2.8 | −0.9 | −0.2 | 1.1 | 7.9 | −2.4 | −35.4 | −0.4 | 1.7 | 5.1 |
| Growth | +597.1% | −130.8% | +202.4% | |||||||
| EPS, diluted | −0.21 | −0.07 | −0.02 | 0.07 | 0.46 | −0.12 | −1.54 | −0.01 | 0.06 | 0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −30.3% | −7.2% | −1.7% | 7.9% | 6.0% | −10.0% | −99.6% | −3.2% | 3.0% | 6.9% |
| Net margin | −30.6% | −9.1% | −1.9% | 7.9% | 48.5% | −8.7% | −94.3% | −0.7% | 2.8% | 7.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −3.9% | −1.9% | 6.4% | 10.3% | 13.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.1 | 0.3 | 0.5 | 1.6 | 0.6 | −1.0 | −0.4 | 3.5 | 6.3 | 9.3 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | −0.1 | −0.3 | −0.1 | −0.0 | −0.0 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | −1.1 | −0.7 | 3.4 | 6.3 | 9.3 |
| Growth | +83.7% | +48.3% | ||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.5 | −0.1 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 1.3 | 1.8 | 4.2 | 17.6 | 7.5 | 5.5 | 10.3 | 18.2 | 31.4 |
| Total debt | 1.0 | 0.0 | 0.0 | n/a | 1.9 | 1.9 | 1.0 | n/a | 0.6 | 0.1 |
| Net cash (debt) | −1.0 | 1.3 | 1.8 | n/a | 15.6 | 5.6 | 4.4 | n/a | 17.6 | 31.3 |
| Shareholders’ equity | 0.5 | 1.6 | 2.0 | 4.4 | 25.8 | 65.9 | 41.5 | 44.6 | 51.4 | 63.8 |
| Debt to equity | 1.88 | 0.01 | 0.00 | n/a | 0.08 | 0.03 | 0.03 | n/a | 0.01 | 0.00 |
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 | ||||||||||
| 9.1 | 10.2 | 11.9 | 14.4 | 16.4 | 28.1 | 37.6 | 53.2 | 60.8 | 68.2 | |
| Growth | +11.7% | +16.9% | +21.2% | +13.5% | +71.4% | +33.7% | +41.7% | +14.4% | +12.0% | |
| 3.6 | n/a | n/a | 4.4 | 4.9 | n/a | n/a | n/a | n/a | n/a | |
| 0.8 | 0.8 | 0.8 | 0.9 | 1.2 | 1.4 | 4.0 | 4.9 | 5.6 | 5.7 | |
| 4.9 | 4.1 | 4.1 | 4.2 | 5.1 | 10.6 | 12.9 | 13.8 | 13.8 | 14.7 | |
| −2.8 | −0.7 | −0.2 | 1.1 | 1.0 | −2.8 | −37.4 | −1.7 | 1.8 | 4.7 | |
| Growth | −12.7% | −383.6% | +157.1% | |||||||
| −2.8 | −1.0 | −0.2 | 1.1 | 1.9 | −2.9 | −36.2 | −0.3 | 1.9 | 5.4 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 6.0 | −0.5 | −0.8 | 0.1 | 0.2 | 0.3 | |
| −2.8 | −0.9 | −0.2 | 1.1 | 7.9 | −2.4 | −35.4 | −0.4 | 1.7 | 5.1 | |
| Growth | +597.1% | −130.8% | +202.4% | |||||||
| Per share | ||||||||||
| −0.21 | −0.07 | −0.02 | 0.08 | 0.50 | −0.12 | −1.54 | −0.01 | 0.06 | 0.17 | |
| −0.21 | −0.07 | −0.02 | 0.07 | 0.46 | −0.12 | −1.54 | −0.01 | 0.06 | 0.16 | |
| Growth | +557.1% | −126.1% | +166.7% | |||||||
| 13.4 | 13.9 | 14.3 | 14.6 | 15.8 | 20,276 | 22.9 | 25.9 | 26.8 | 29.7 | |
| 13.4 | 13.9 | 14.3 | 15.6 | 17.4 | 20,276 | 22.9 | 25.9 | 30.0 | 31.6 | |
| Growth | +4.3% | +2.8% | +8.6% | +12.0% | +116,290.0% | −99.9% | +13.1% | +15.7% | +5.4% | |
† The diluted share count jumps at 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.