Closing prices at the end of each trading day, from 9 Sep 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.6 | 10.2 | 27.2 | 22.4 | 23.9 | 52.4 | 117.6 | 134.8 | 106.7 | 102.1 |
| Growth | +33.9% | +166.9% | −17.6% | +6.7% | +119.5% | +124.5% | +14.6% | −20.9% | −4.3% | |
| Operating income | −1.2 | −6.0 | −19.6 | −24.7 | −6.0 | −18.4 | −139.5 | −149.3 | −57.0 | −62.3 |
| Net income | −1.1 | −10.6 | −32.2 | −32.9 | −29.4 | −23.3 | −181.8 | −231.0 | −56.2 | −66.4 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.42 | −0.74 | −2,192.47 | −68.09 | −0.83 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.6% | 37.8% | 19.8% | 13.7% | 31.5% | 54.5% | 43.1% | 18.4% | 22.7% | 21.1% |
| Operating margin | −16.0% | −58.8% | −72.2% | −110.4% | −25.3% | −35.0% | −118.6% | −110.7% | −53.4% | −61.0% |
| Net margin | −14.8% | −104.3% | −118.7% | −147.2% | −123.2% | −44.4% | −154.6% | −171.3% | −52.7% | −65.0% |
| Free cash flow margin | −5.8% | −44.4% | −71.2% | −46.4% | −49.3% | −407.8% | −61.9% | −15.0% | −22.7% | −85.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | −4.1 | −10.4 | −10.2 | −11.2 | −61.7 | 26.5 | −5.4 | −19.4 | −62.5 |
| Capital expenditure | −0.1 | −0.4 | −8.9 | −0.2 | −0.6 | −152.0 | −99.3 | −14.7 | −4.8 | −24.5 |
| Free cash flow | −0.4 | −4.5 | −19.3 | −10.4 | −11.8 | −213.7 | −72.8 | −20.2 | −24.2 | −87.1 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | −0.0 | n/a | −0.0 | −0.0 | −0.0 | −0.4 | −1.4 | −5.3 | −8.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.0 | 1.5 | 0.8 | 0.5 | 18.7 | 15.9 | 7.9 | 6.1 | 4.5 | 13.1 |
| Total debt | 0.0 | 0.8 | 8.0 | 2.8 | n/a | n/a | 157.1 | 54.5 | 116.2 | 83.1 |
| Net cash (debt) | 1.0 | 0.7 | −7.2 | −2.3 | n/a | n/a | −149.1 | −48.4 | −111.7 | −70.0 |
| Shareholders’ equity | 3.6 | 18.0 | 18.0 | 6.9 | 48.3 | 226.8 | 206.5 | 44.7 | 8.6 | 119.8 |
| Debt to equity | 0.01 | 0.04 | 0.44 | 0.40 | n/a | n/a | 0.76 | 1.22 | 13.46 | 0.69 |
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 | ||||||||||
| 35.6% | 37.8% | 19.8% | 13.7% | 31.5% | 54.5% | 43.1% | 18.4% | 22.7% | 21.1% | |
| −16.0% | −58.8% | −72.2% | −110.4% | −25.3% | −35.0% | −118.6% | −110.7% | −53.4% | −61.0% | |
| −15.0% | −107.9% | −121.7% | −137.8% | −126.1% | −43.7% | −160.2% | −178.4% | −57.8% | −63.9% | |
| −14.8% | −104.3% | −118.7% | −147.2% | −123.2% | −44.4% | −154.6% | −171.3% | −52.7% | −65.0% | |
| −5.8% | −44.4% | −71.2% | −46.4% | −49.3% | −407.8% | −61.9% | −15.0% | −22.7% | −85.3% | |
| Spending | ||||||||||
| 9.3% | 11.0% | 5.3% | 8.3% | 7.7% | 3.9% | 2.4% | 3.3% | 10.3% | 4.7% | |
| 30.3% | 68.7% | 73.1% | 69.4% | 52.5% | 70.0% | 51.3% | 50.6% | 33.0% | 49.0% | |
| 1.1% | 4.0% | 32.8% | 0.8% | 2.4% | 290.1% | 84.4% | 10.9% | 4.5% | 24.0% | |
| Returns | ||||||||||
| −31.5% | −59.0% | −178.8% | −474.2% | −60.9% | −10.2% | −88.0% | −516.6% | −650.8% | −55.4% | |
| −20.5% | −34.8% | −65.2% | −77.0% | −38.9% | −4.7% | −32.4% | −77.2% | −25.5% | −21.2% | |
| Balance and payout | ||||||||||
| 0.01 | 0.04 | 0.44 | 0.40 | n/a | n/a | 0.76 | 1.22 | 13.46 | 0.69 | |
| 35.0% | 38.4% | 63.5% | 83.7% | 35.0% | 29.6% | 60.1% | 80.3% | 99.1% | 59.9% | |