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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 81.1% | 74.8% | 69.2% | 83.4% | 86.2% | |
| n/a | n/a | n/a | n/a | n/a | −690.0% | −1,245.1% | −1,849.0% | −33.4% | 0.8% | |
| n/a | n/a | n/a | n/a | n/a | −721.5% | −1,342.7% | −2,308.9% | −70.9% | 4.1% | |
| n/a | n/a | n/a | n/a | n/a | −721.5% | −1,342.7% | −2,308.9% | −70.9% | 3.2% | |
| n/a | n/a | n/a | n/a | n/a | −639.9% | −925.3% | −1,516.2% | −51.7% | 24.6% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 387.6% | 683.4% | 847.6% | 37.3% | 34.3% | |
| n/a | n/a | n/a | n/a | n/a | 383.6% | 636.4% | 1,070.7% | 79.4% | 51.1% | |
| n/a | n/a | n/a | n/a | n/a | 4.0% | 7.7% | 2.8% | 1.5% | 1.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 23.1% | |
| Returns | ||||||||||
| n/a | −6,654.4% | n/a | n/a | −109.4% | −214.6% | n/a | −302.2% | −38.4% | 2.4% | |
| −51.0% | −507.7% | −280.9% | −62.5% | −69.7% | −77.4% | −204.4% | −123.5% | −34.5% | 2.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.64 | 0.00 | n/a | |
| 104.2% | 92.4% | 318.3% | 144.7% | 36.3% | 63.9% | 132.8% | 59.1% | 10.2% | 10.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 28.6% | |