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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 80.0% | 85.5% | 91.3% | 87.0% | 86.7% | 78.6% | 92.0% | 92.7% | 90.8% | 90.4% | |
| −149.8% | −169.0% | −92.3% | −34.5% | −30.8% | −45.7% | −25.2% | −12.0% | −5.8% | 4.8% | |
| n/a | n/a | n/a | n/a | n/a | −45.6% | −25.3% | −10.8% | −4.4% | 5.9% | |
| −149.4% | −167.3% | −89.4% | −33.3% | −23.1% | −45.6% | −26.0% | −10.5% | −4.6% | 5.6% | |
| −112.1% | −105.1% | −98.4% | −24.3% | −0.6% | n/a | −23.0% | −3.9% | −13.8% | 19.8% | |
| Spending | ||||||||||
| 62.7% | 53.3% | 65.5% | 47.7% | 34.2% | 33.4% | 37.7% | 24.8% | 19.3% | 23.4% | |
| 167.1% | 163.0% | 118.1% | 73.8% | 83.2% | 90.9% | 79.6% | 80.0% | 77.4% | 62.2% | |
| 1.7% | 1.0% | 3.2% | 0.3% | 0.4% | n/a | 1.2% | 0.5% | 0.3% | 0.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.4% | |
| Returns | ||||||||||
| −44.3% | −37.6% | −30.7% | −21.7% | −11.2% | −39.3% | −23.5% | −11.5% | −5.2% | 6.2% | |
| −39.5% | −33.7% | −27.4% | −18.2% | −10.2% | −29.1% | −18.5% | −8.3% | −4.4% | 5.2% | |
| Balance and payout | ||||||||||
| 11.0% | 10.5% | 10.7% | 16.1% | 8.8% | 23.9% | 21.3% | 27.4% | 15.2% | 15.5% | |