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 | 1.0 | 0.0 | n/a | 20.9 | 7.3 | 102.3 | 113.5 | 105.8 | 116.6 |
| Growth | −99.4% | −65.0% | +1,294.0% | +10.9% | −6.8% | +10.2% | ||||
| Operating income | −20.4 | −21.8 | −33.8 | −57.3 | −57.4 | −87.9 | 9.2 | −67.2 | 16.2 | 11.5 |
| Net income | −16.9 | −21.6 | −30.1 | −55.2 | −56.2 | −87.9 | 4.3 | −85.5 | 17.9 | 9.9 |
| Growth | −2,081.5% | −44.8% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −2.87 | 0.03 | −1.41 | 0.05 | 0.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 95.3% | 95.9% | 96.3% | n/a |
| Operating margin | n/a | −2,143.6% | −563,700.0% | n/a | −273.9% | −1,197.8% | 9.0% | −59.3% | 15.3% | 9.9% |
| Net margin | n/a | −2,118.0% | −500,916.7% | n/a | −268.5% | −1,198.3% | 4.2% | −75.3% | 16.9% | 8.5% |
| Free cash flow margin | n/a | −1,961.0% | −482,150.0% | n/a | n/a | −1,152.8% | 5.6% | 15.3% | −5.6% | −0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.5 | −19.9 | −28.6 | −43.6 | −55.0 | −83.8 | 10.7 | 25.9 | −3.6 | 1.0 |
| Capital expenditure | −0.5 | −0.0 | −0.4 | −0.1 | n/a | −0.8 | −5.0 | −8.5 | −2.3 | −1.2 |
| Free cash flow | −18.9 | −20.0 | −28.9 | −43.7 | n/a | −84.6 | 5.7 | 17.4 | −6.0 | −0.2 |
| Growth | +205.3% | −134.3% | ||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | −45.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.3 | 14.5 | 31.2 | 15.4 | 30.4 | 44.3 | 25.2 | 33.5 | 11.8 | 37.1 |
| Shareholders’ equity | 16.1 | 30.8 | 119.9 | 68.3 | 76.1 | 41.1 | 42.5 | −15.8 | 63.3 | 106.0 |
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 | n/a | n/a | n/a | n/a | 95.3% | 95.9% | 96.3% | n/a | |
| n/a | −2,143.6% | −563,700.0% | n/a | −273.9% | −1,197.8% | 9.0% | −59.3% | 15.3% | 9.9% | |
| n/a | n/a | n/a | n/a | n/a | −1,198.3% | 9.2% | −67.8% | 22.0% | 12.4% | |
| n/a | −2,118.0% | −500,916.7% | n/a | −268.5% | −1,198.3% | 4.2% | −75.3% | 16.9% | 8.5% | |
| n/a | −1,961.0% | −482,150.0% | n/a | n/a | −1,152.8% | 5.6% | 15.3% | −5.6% | −0.2% | |
| Spending | ||||||||||
| n/a | 1,262.0% | 357,900.0% | n/a | 252.9% | 938.8% | n/a | 12.1% | 11.4% | 11.7% | |
| n/a | 981.6% | 205,900.0% | n/a | 77.2% | 258.4% | 17.0% | 12.9% | 15.2% | 17.8% | |
| n/a | 2.3% | 6,266.7% | n/a | n/a | 11.4% | 4.9% | 7.5% | 2.2% | 1.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 54.2% | n/a | 22.9% | 31.6% | |
| Returns | ||||||||||
| −105.4% | −70.1% | −25.1% | −80.7% | −73.9% | −214.0% | 10.1% | n/a | 28.3% | 9.3% | |
| −44.5% | −54.6% | −24.1% | −56.0% | −59.3% | −158.0% | 5.1% | −73.3% | 14.3% | 5.9% | |
| Balance and payout | ||||||||||
| 57.8% | 22.1% | 4.0% | 30.7% | 19.8% | 26.2% | 14.8% | 32.7% | 21.5% | 14.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 1,043.8% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 791.1% | n/a | n/a | n/a | |