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 | n/a | 29.4 | 32.3 | 37.6 | 48.0 | 55.4 | 50.6 | 26.1 | 0.6 | 6.2 |
| Growth | +9.9% | +16.4% | +27.6% | +15.5% | −8.7% | −48.4% | −97.5% | +867.9% | ||
| Operating income | −2.9 | −1.2 | 0.1 | −3.2 | −4.8 | −1.9 | −15.0 | −17.2 | −4.2 | 1.6 |
| Net income | −2.9 | −1.4 | −0.1 | −3.3 | −3.9 | −2.2 | −15.5 | −17.6 | −4.2 | 1.1 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −8.38 | −8.65 | −1.34 | 0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 34.8% | 36.0% | 29.0% | 28.4% | 34.1% | 23.6% | 1.8% | 32.4% | 86.4% |
| Operating margin | n/a | −4.1% | 0.2% | −8.6% | −10.0% | −3.5% | −29.7% | −65.9% | −661.9% | 25.0% |
| Net margin | n/a | −4.6% | −0.2% | −8.7% | −8.0% | −4.0% | −30.7% | −67.5% | −660.2% | 17.3% |
| Free cash flow margin | n/a | 4.2% | −6.3% | −4.5% | −15.4% | −26.8% | −24.6% | 18.0% | n/a | 55.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.2 | 1.3 | −1.8 | −1.5 | −7.1 | −14.3 | −12.2 | 4.8 | −3.8 | 3.6 |
| Capital expenditure | −0.1 | −0.1 | −0.2 | −0.2 | −0.3 | −0.6 | −0.3 | −0.2 | n/a | −0.2 |
| Free cash flow | −4.3 | 1.2 | −2.0 | −1.7 | −7.4 | −14.9 | −12.4 | 4.7 | n/a | 3.5 |
| Growth | −265.3% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | −0.0 | −0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 0.2 | 0.1 | 1.2 | 0.8 | 12.6 | 0.5 | 0.7 | 0.0 | 3.1 |
| Total debt | n/a | n/a | n/a | 0.0 | 2.5 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 1.2 | −1.8 | 12.5 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.2 | 3.2 | 3.9 | 6.1 | 7.8 | 30.5 | 16.3 | 0.1 | −0.1 | 6.6 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.32 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 29.4 | 32.3 | 37.6 | 48.0 | 55.4 | 50.6 | 26.1 | 0.6 | 6.2 | |
| Growth | +9.9% | +16.4% | +27.6% | +15.5% | −8.7% | −48.4% | −97.5% | +867.9% | ||
| n/a | 19.2 | 20.7 | 26.7 | 34.4 | 36.5 | 38.7 | 25.6 | 0.4 | 0.8 | |
| 5.4 | 10.2 | 11.6 | 10.9 | 13.6 | 18.9 | 11.9 | 0.5 | 0.2 | 5.4 | |
| Growth | +90.8% | +13.7% | −6.3% | +24.8% | +39.0% | −37.0% | −96.1% | −56.0% | +2,483.0% | |
| 1.5 | 1.9 | 1.8 | 2.2 | 3.8 | 6.2 | 5.8 | 3.4 | 0.1 | 0.0 | |
| 1.5 | 2.3 | 1.6 | 2.7 | 5.4 | 4.9 | 6.1 | 4.8 | 2.1 | 3.3 | |
| −2.9 | −1.2 | 0.1 | −3.2 | −4.8 | −1.9 | −15.0 | −17.2 | −4.2 | 1.6 | |
| Growth | −6,214.8% | |||||||||
| −2.9 | −1.4 | −0.0 | −3.3 | −3.8 | −2.1 | −15.4 | −17.6 | −4.2 | 1.5 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −0.0 | 0.4 | |
| −2.9 | −1.4 | −0.1 | −3.3 | −3.9 | −2.2 | −15.5 | −17.6 | −4.2 | 1.1 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −0.15 | −0.06 | −8.38 | −8.65 | −1.34 | 0.12 | |
| n/a | n/a | n/a | n/a | n/a | n/a | −8.38 | −8.65 | −1.34 | 0.10 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | 25.3 | 39.8 | 1.9 | 2.0 | 3.2 | 5.6 | |
| n/a | n/a | n/a | n/a | 25.3 | 39.8 | 1.9 | 2.0 | 3.2 | 7.1 | |
| Growth | +57.2% | −95.3% | +9.8% | +55.0% | +124.1% | |||||
† The diluted share count jumps at 2021 and 2022 and 2024 and 2025, 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.