Closing prices at the end of each trading day, from 21 Dec 2017. 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 | 9.4 | 22.4 | 22.6 | 25.0 | 24.1 | 35.7 | 40.5 | 43.1 | 51.7 | 56.7 |
| Growth | +138.5% | +0.6% | +10.9% | −3.8% | +48.5% | +13.4% | +6.5% | +19.9% | +9.7% | |
| Operating income | −17.7 | −1.0 | −4.1 | −4.1 | −2.6 | −5.5 | −4.6 | −20.1 | −10.5 | −0.0 |
| Net income | −37.2 | 6.9 | −2.9 | −2.3 | −1.9 | −6.5 | −4.8 | −24.4 | −12.6 | −3.1 |
| Growth | −142.1% | |||||||||
| EPS, diluted | −9.66 | −0.20 | −0.23 | −1.20 | −0.58 | −0.85 | −0.56 | −3.39 | −1.22 | −0.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 13.3% | 12.0% | 12.5% | 8.4% | 0.0% | 7.0% | 5.8% | 5.3% |
| Operating margin | −188.4% | −4.3% | −18.4% | −16.3% | −10.9% | −15.4% | −11.3% | −46.6% | −20.3% | −0.1% |
| Net margin | −395.8% | 30.8% | −12.9% | −9.3% | −8.1% | −18.1% | −11.8% | −56.6% | −24.4% | −5.4% |
| Free cash flow margin | −159.4% | 36.3% | −3.2% | −12.0% | −6.6% | n/a | −10.1% | −11.7% | −0.3% | −3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.0 | 8.4 | −0.6 | −2.9 | −1.5 | −1.3 | −4.0 | −5.0 | −0.2 | −2.0 |
| Capital expenditure | 0.0 | −0.2 | −0.1 | −0.1 | −0.1 | n/a | −0.1 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −15.0 | 8.1 | −0.7 | −3.0 | −1.6 | n/a | −4.1 | −5.0 | −0.2 | −2.0 |
| Growth | −108.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.7 | 5.3 | 5.5 | 2.2 | 7.9 | 7.7 | 6.1 | 6.4 | 8.2 | 8.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 2.9 | 1.0 | 1.7 | 1.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 3.2 | 5.5 | 6.5 | 6.9 |
| Shareholders’ equity | −31.9 | 6.1 | 10.8 | 9.6 | 19.7 | 22.9 | 34.1 | 20.0 | 11.6 | 9.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.08 | 0.05 | 0.14 | 0.19 |
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 | 13.3% | 12.0% | 12.5% | 8.4% | 0.0% | 7.0% | 5.8% | 5.3% | |
| −188.4% | −4.3% | −18.4% | −16.3% | −10.9% | −15.4% | −11.3% | −46.6% | −20.3% | −0.1% | |
| −395.8% | 32.4% | −17.8% | −11.0% | −8.6% | −18.1% | −11.2% | −51.5% | −24.2% | −5.3% | |
| −395.8% | 30.8% | −12.9% | −9.3% | −8.1% | −18.1% | −11.8% | −56.6% | −24.4% | −5.4% | |
| −159.4% | 36.3% | −3.2% | −12.0% | −6.6% | n/a | −10.1% | −11.7% | −0.3% | −3.6% | |
| Spending | ||||||||||
| 13.0% | 14.1% | 19.9% | 15.2% | 20.0% | 16.3% | 16.2% | 19.6% | 15.1% | 13.8% | |
| 0.0% | 1.0% | 0.4% | 0.4% | 0.3% | n/a | 0.2% | 0.1% | 0.0% | 0.0% | |
| n/a | 4.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | 113.8% | −27.0% | −24.3% | −9.9% | −28.2% | −14.0% | −122.2% | −108.2% | −31.9% | |
| −262.0% | 20.6% | −7.7% | −5.5% | −3.7% | −12.2% | −6.3% | −36.8% | −21.6% | −5.3% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.08 | 0.05 | 0.14 | 0.19 | |
| 324.5% | 81.9% | 71.6% | 77.5% | 56.3% | 56.6% | 54.8% | 69.9% | 80.1% | 83.4% | |