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 | 4.4 | 8.3 | 8.9 | 8.5 | 9.3 | 14.9 | 23.9 | 25.0 | 1.2 | 1.4 |
| Growth | +88.3% | +7.6% | −4.5% | +9.9% | +59.6% | +60.5% | +4.6% | −95.1% | +13.4% | |
| Operating income | −0.6 | −0.1 | 0.3 | 0.2 | −0.0 | −0.8 | −4.1 | −0.2 | −3.3 | −3.6 |
| Net income | −0.9 | −0.2 | 0.3 | 0.1 | 0.2 | 0.3 | −4.4 | 0.4 | 0.5 | 19.2 |
| Growth | −73.1% | +186.3% | +33.9% | −1,726.6% | +37.1% | +3,572.5% | ||||
| EPS, diluted | n/a | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 | −0.64 | 0.05 | 0.08 | 2.64 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.2% | 40.5% | 38.9% | 44.1% | 41.8% | 43.1% | 33.9% | 38.4% | 43.2% | 44.4% |
| Operating margin | −14.4% | −1.0% | 3.8% | 2.4% | −0.0% | −5.2% | −17.1% | −0.7% | −271.7% | −258.4% |
| Net margin | −21.1% | −2.2% | 2.9% | 0.8% | 2.1% | 1.8% | −18.3% | 1.5% | 42.9% | 1,389.4% |
| Free cash flow margin | n/a | n/a | n/a | 9.0% | 10.0% | −5.5% | 2.2% | 9.3% | 142.5% | −229.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.1 | 0.5 | 0.5 | 0.8 | 1.1 | −0.4 | 0.7 | 3.9 | 1.7 | −3.2 |
| Capital expenditure | n/a | n/a | n/a | −0.0 | −0.2 | −0.5 | −0.1 | −1.5 | −0.0 | −0.0 |
| Free cash flow | n/a | n/a | n/a | 0.8 | 0.9 | −0.8 | 0.5 | 2.3 | 1.7 | −3.2 |
| Growth | +22.4% | −187.8% | +333.9% | −25.3% | −282.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.3 | 0.1 | 0.2 | 0.3 | 0.9 | 12.1 | 2.3 | 1.4 | 1.1 | 2.0 |
| Total debt | n/a | 0.3 | n/a | n/a | 0.1 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −0.2 | n/a | n/a | 0.8 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −1.7 | 1.6 | 1.8 | 1.8 | 2.0 | 22.7 | 19.1 | 20.0 | 21.4 | 40.9 |
| Debt to equity | n/a | 0.18 | n/a | n/a | 0.05 | n/a | n/a | n/a | n/a | 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 | ||||||||||
| 29.2% | 40.5% | 38.9% | 44.1% | 41.8% | 43.1% | 33.9% | 38.4% | 43.2% | 44.4% | |
| −14.4% | −1.0% | 3.8% | 2.4% | −0.0% | −5.2% | −17.1% | −0.7% | −271.7% | −258.4% | |
| −21.1% | −2.3% | 2.7% | 0.3% | 1.9% | −0.9% | −18.5% | 1.2% | −223.1% | −196.9% | |
| −21.1% | −2.2% | 2.9% | 0.8% | 2.1% | 1.8% | −18.3% | 1.5% | 42.9% | 1,389.4% | |
| n/a | n/a | n/a | 9.0% | 10.0% | −5.5% | 2.2% | 9.3% | 142.5% | −229.8% | |
| Spending | ||||||||||
| 43.6% | 41.6% | 35.2% | 41.6% | 41.8% | 48.3% | 41.2% | 39.0% | 315.0% | 302.8% | |
| n/a | n/a | n/a | 0.5% | 1.9% | 3.1% | 0.5% | 6.2% | 0.2% | 1.2% | |
| Returns | ||||||||||
| n/a | −11.6% | 14.4% | 3.9% | 9.9% | 1.2% | −22.8% | 1.9% | 2.4% | 47.0% | |
| −15.9% | −2.9% | 4.2% | 1.0% | 2.6% | 1.0% | −18.1% | 1.6% | 2.1% | 44.7% | |
| Balance and payout | ||||||||||
| n/a | 0.18 | n/a | n/a | 0.05 | n/a | n/a | n/a | n/a | n/a | |
| 70.8% | 75.3% | 71.1% | 76.5% | 75.2% | 14.1% | 21.3% | 15.2% | 16.3% | 5.4% | |