Closing prices at the end of each trading day, from 13 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 | n/a | n/a | n/a | n/a | n/a | 3.6 | 2.7 | 2.1 | 37.2 | 85.2 |
| Growth | −23.5% | −24.1% | +1,701.7% | +129.1% | ||||||
| Operating income | −16.4 | −18.2 | −27.1 | −19.9 | −21.3 | −24.5 | −33.9 | −38.2 | −12.4 | 0.7 |
| Net income | −18.0 | −45.1 | −19.2 | −8.9 | −24.2 | −25.6 | −36.5 | −47.7 | −26.4 | 2.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | −3,250.00 | −0.72 | −342.83 | −8.35 | −3.59 | −4.12 | −2.94 | −0.93 | 0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | 81.1% | 74.8% | 69.2% | 83.4% | 86.2% |
| Operating margin | n/a | n/a | n/a | n/a | n/a | −690.0% | −1,245.1% | −1,849.0% | −33.4% | 0.8% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −721.5% | −1,342.7% | −2,308.9% | −70.9% | 3.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −639.9% | −925.3% | −1,516.2% | −51.7% | 24.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −14.2 | −15.4 | −14.7 | −23.7 | −22.9 | −22.6 | −25.0 | −31.3 | −18.7 | 22.5 |
| Capital expenditure | −0.3 | −0.5 | −0.1 | −0.0 | −0.8 | −0.1 | −0.2 | −0.1 | −0.6 | −1.5 |
| Free cash flow | −14.5 | −15.9 | −14.8 | −23.7 | −23.7 | −22.7 | −25.2 | −31.3 | −19.2 | 21.0 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −6.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.4 | 4.0 | 2.5 | 10.0 | 28.6 | 22.8 | 7.7 | 12.6 | 32.4 | 43.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 15.7 | 10.2 | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −8.0 | 2.5 | 32.4 | n/a |
| Shareholders’ equity | −1.5 | 0.7 | −14.9 | −6.4 | 22.1 | 12.0 | −5.9 | 15.8 | 68.7 | 111.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.64 | 0.00 | n/a |
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 | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 3.6 | 2.7 | 2.1 | 37.2 | 85.2 | |
| Growth | −23.5% | −24.1% | +1,701.7% | +129.1% | ||||||
| 0.6 | 0.7 | 1.0 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 6.2 | 11.8 | |
| 1.4 | 2.0 | 2.4 | 0.9 | 1.0 | 2.9 | 2.0 | 1.4 | 31.0 | 73.4 | |
| Growth | +39.7% | +19.1% | −64.1% | +16.8% | +186.7% | −29.5% | −29.7% | +2,069.0% | +136.8% | |
| 8.4 | 10.5 | 19.7 | 9.5 | 11.2 | 13.8 | 18.6 | 17.5 | 13.9 | 29.2 | |
| 9.4 | 9.7 | 9.8 | 11.3 | 11.1 | 13.6 | 17.3 | 22.1 | 29.6 | 43.5 | |
| −16.4 | −18.2 | −27.1 | −19.9 | −21.3 | −24.5 | −33.9 | −38.2 | −12.4 | 0.7 | |
| Growth | ||||||||||
| −18.0 | −45.1 | −19.2 | −8.9 | −24.2 | −25.6 | −36.5 | −47.7 | −26.4 | 3.5 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | |
| −18.0 | −45.1 | −19.2 | −8.9 | −24.2 | −25.6 | −36.5 | −47.7 | −26.4 | 2.7 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | −3,250.00 | −0.72 | −342.83 | −8.35 | −3.59 | −4.12 | −2.94 | −0.93 | 0.08 | |
| n/a | −3,250.00 | −0.72 | −342.83 | −8.35 | −3.59 | −4.12 | −2.94 | −0.93 | 0.07 | |
| Growth | ||||||||||
| n/a | 0.0 | 26.7 | 0.0 | 2.9 | 7.1 | 8.9 | 16.2 | 28.5 | 35.8 | |
| n/a | 0.0 | 26.7 | 0.0 | 2.9 | 7.1 | 8.9 | 16.2 | 28.5 | 39.9 | |
| Growth | +190,122.8% | −99.9% | +11,088.5% | +146.6% | +24.1% | +83.1% | +75.7% | +40.0% | ||
† The diluted share count jumps at 2018 and 2019 and 2020 and 2021 and 2023 and 2024, 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.