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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 34.8% | 36.0% | 29.0% | 28.4% | 34.1% | 23.6% | 1.8% | 32.4% | 86.4% | |
| n/a | −4.1% | 0.2% | −8.6% | −10.0% | −3.5% | −29.7% | −65.9% | −661.9% | 25.0% | |
| n/a | −4.6% | −0.1% | −8.6% | −8.0% | −3.9% | −30.5% | −67.4% | −661.9% | 24.6% | |
| n/a | −4.6% | −0.2% | −8.7% | −8.0% | −4.0% | −30.7% | −67.5% | −660.2% | 17.3% | |
| n/a | 4.2% | −6.3% | −4.5% | −15.4% | −26.8% | −24.6% | 18.0% | n/a | 55.7% | |
| Spending | ||||||||||
| n/a | 6.6% | 5.5% | 5.9% | 8.0% | 11.1% | 11.5% | 13.2% | 17.7% | 0.8% | |
| n/a | 7.7% | 5.1% | 7.1% | 11.3% | 8.8% | 12.1% | 18.2% | 322.3% | 53.9% | |
| n/a | 0.3% | 0.7% | 0.5% | 0.6% | 1.1% | 0.5% | 0.6% | n/a | 3.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 29.5% | |
| Returns | ||||||||||
| −70.5% | −43.1% | −1.9% | −53.6% | −49.5% | −7.2% | −95.1% | −15,212.5% | n/a | 16.3% | |
| −32.5% | −15.5% | −0.6% | −23.6% | −13.0% | −4.0% | −50.2% | −142.7% | −1,375.8% | 10.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.00 | 0.32 | 0.00 | n/a | n/a | n/a | n/a | |
| 53.9% | 63.9% | 68.3% | 56.1% | 73.7% | 43.9% | 47.2% | 99.1% | 142.3% | 38.8% | |