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 | 3.8 | 3.6 | 4.4 | 7.7 | 10.7 | 16.4 | 16.0 | 18.9 | 20.0 | 22.7 |
| Growth | −6.3% | +23.2% | +72.9% | +40.1% | +52.7% | −2.6% | +18.4% | +5.8% | +13.3% | |
| Operating income | −5.7 | −6.1 | −4.1 | −2.6 | −3.3 | −7.5 | −4.0 | −2.3 | −1.2 | 1.1 |
| Net income | −5.7 | −6.0 | −4.0 | −2.5 | −2.5 | −7.5 | −4.2 | −2.0 | −0.9 | 1.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.16 | −0.14 | −0.40 | −0.22 | −0.10 | −0.05 | 0.06 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 80.0% | 85.5% | 91.3% | 87.0% | 86.7% | 78.6% | 92.0% | 92.7% | 90.8% | 90.4% |
| Operating margin | −149.8% | −169.0% | −92.3% | −34.5% | −30.8% | −45.7% | −25.2% | −12.0% | −5.8% | 4.8% |
| Net margin | −149.4% | −167.3% | −89.4% | −33.3% | −23.1% | −45.6% | −26.0% | −10.5% | −4.6% | 5.6% |
| Free cash flow margin | −112.1% | −105.1% | −98.4% | −24.3% | −0.6% | n/a | −23.0% | −3.9% | −13.8% | 19.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.2 | −3.7 | −4.2 | −1.8 | −0.0 | 1.1 | −3.5 | −0.6 | −2.7 | 4.5 |
| Capital expenditure | −0.1 | −0.0 | −0.1 | −0.0 | −0.0 | n/a | −0.2 | −0.1 | −0.1 | −0.1 |
| Free cash flow | −4.3 | −3.8 | −4.4 | −1.9 | −0.1 | n/a | −3.7 | −0.7 | −2.8 | 4.5 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.1 | 8.0 | n/a | n/a | n/a | 13.7 | 5.2 | 4.0 | 4.7 | 9.7 |
| Shareholders’ equity | 12.9 | 16.0 | 12.9 | 11.8 | 22.2 | 19.0 | 17.7 | 17.3 | 17.7 | 20.7 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.1 | 8.0 | n/a | n/a | n/a | 13.7 | 5.2 | 4.0 | 4.7 | 9.7 | |
| 0.5 | 0.7 | 1.0 | 1.7 | 2.1 | 2.2 | 2.6 | 4.7 | 4.7 | 3.4 | |
| 0.1 | 0.1 | 0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.7 | 0.7 | 0.7 | 0.5 | 0.4 | |
| 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | |
| 14.5 | 17.9 | 14.5 | 14.0 | 24.3 | 25.7 | 22.5 | 23.8 | 20.9 | 24.5 | |
| Growth | +23.0% | −19.1% | −3.2% | +73.9% | +5.6% | −12.7% | +6.0% | −12.1% | +16.9% | |
| Liabilities | ||||||||||
| 1.6 | 1.9 | 1.5 | 2.2 | 2.1 | 6.1 | 4.8 | 6.5 | 3.2 | 3.8 | |
| Equity | ||||||||||
| −104.4 | −110.4 | −114.4 | −116.9 | −119.4 | −127.4 | −131.6 | −133.6 | −134.5 | −133.2 | |
| 12.9 | 16.0 | 12.9 | 11.8 | 22.2 | 19.0 | 17.7 | 17.3 | 17.7 | 20.7 | |
| Growth | +23.8% | −19.3% | −9.1% | +89.0% | −14.2% | −7.3% | −2.2% | +2.7% | +16.6% | |
| Per share and net cash | ||||||||||
| 10.7 | 15.0 | 15.6 | 16.0 | 18.4 | 18.7 | 19.0 | 19.4 | 19.8 | 20.2 | |
| calc | 1.21 | 1.07 | 0.83 | 0.73 | 1.21 | 1.02 | 0.93 | 0.89 | 0.90 | 1.02 |
Lines marked calc are worked out here from filed figures; point at one for how.